{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Preface and Contents","Financial Definitions","Land-Based Wind","Offshore Wind","Solar - Utility PV","Solar - PV Dist. Comm","Solar - PV Dist. Res","Solar - CSP","Geothermal","Hydropower","Natural Gas","Coal","Nuclear","Biopower","Program Goals"],"not_rendered":{"charts":115,"images":2,"macros":1,"external_links":0,"defined_names":2,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Preface and Contents","index":0,"n_rows":48,"n_cols":5,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"2017 Annual Technology Baseline (ATB)"]
[]
[null,null,null,null,"NREL annually documents a realistic and timely set of input assumptions (e.g., technology cost, fuel costs), and a diverse set of potential futures (standard scenarios) to inform electric sector analysis in the United States. The products of this work, including assessments of current and projected technology cost and performance for both renewable and conventional electricity generation technologies, as well as market projections of more than a dozen scenarios produced with NREL's Regional Energy Deployment Systems (ReEDS) model, are applied consistently in NREL's analyses throughout the following year. This annual process is supported by the Office of Strategic Programs of the U.S. Department of Energy’s Office of Energy Efficiency and Renewable Energy (EERE). The specific products from this effort including the following:"]
[]
[null,null,null,null,"* An Annual Technology Baseline (ATB) workbook documenting detailed cost and performance data (both current and projected) for both renewable and conventional technologies. "]
[null,null,null,null,"* An ATB web application describing each of the technologies and providing additional context for their treatment in the workbook."]
[null,null,null,null,"* A Standard Scenarios Annual Report describing the identified scenarios, associated assumptions (including technology cost and performance assumptions from the ATB), and modeled results using the most recent version of the ReEDS model. "]
[]
[null,null,null,null,"These products can be accessed at atb.nrel.gov."]
[]
[null,null,null,null,"New to this Edition"]
[null,null,null,null,"Offshore wind power has been updated to include 15 technical resource groups (TRGs)."]
[null,null,null,null,"Two options representing market conditions for project financing:\n - Current Market Conditions - based on macro-economic indicators from AEO (2017) for the year 2017 as a source for debt rates and return on equity rates.\n - Long-term Historical Conditions – based on debt interest and return on equity rates representing conditions typical in electric sector modeling analysis using ReEDS."]
[]
[null,null,null,null,"Contents"]
[null,null,null,null,"Financial Definitions"]
[null,null,null,null,"Wind: Land-based"]
[null,null,null,null,"Wind: Offshore "]
[null,null,null,null,"Solar: PV: Utility"]
[null,null,null,null,"Solar: PV:  Commercial"]
[null,null,null,null,"Solar: PV: Residential"]
[null,null,null,null,"Solar: CSP"]
[null,null,null,null,"Geothermal"]
[null,null,null,null,"Hydropower"]
[null,null,null,null,"Natural Gas"]
[null,null,null,null,"Coal"]
[null,null,null,null,"Nuclear"]
[null,null,null,null,"Biopower"]
[]
[null,null,null,null,"Recommended Citation"]
[null,null,null,null,"NREL (National Renewable Energy Laboratory). 2017. 2017 Annual Technology Baseline. Golden, CO: National Renewable Energy Laboratory. http://www.nrel.gov/analysis/data_tech_baseline.html."]
[]
[null,null,null,null,"Online"]
[null,"atb.nrel.gov",null,null,"2017 Annual Technology Baseline (ATB)"]
[null,"www.nrel.gov/analysis/reeds",null,null,"Regional Energy Deployment Systems"]
[]
[null,null,null,null,"Contact"]
[null,null,null,null,"atb.nrel.gov/electricity/contact"]
[]
[null,null,null,null,"DISCLAIMER AGREEMENT"]
[null,null,null,null,"These detailed electricity generation technology cost and performance data (\"Data\") are provided by the National Renewable Energy Laboratory (\"NREL\"), which is operated by the Alliance for Sustainable Energy LLC (\"Alliance\") for the U.S. Department of Energy (the \"DOE\")."]
[]
[null,null,null,null,"It is recognized that disclosure of these Data are provided under the following conditions and warnings: (1) these Data have been prepared for reference purposes only; (2) these Data consist of forecasts, estimates, or assumptions made on a best-efforts basis, based upon expectations of current and future conditions at the time they were developed; and (3) these Data were prepared with existing information and are subject to change without notice."]
[]
[null,null,null,null,"The user understands that DOE/NREL/ALLIANCE are not obligated to provide the user with any support, consulting, training or assistance of any kind with regard to the use of the Data or to provide the user with any updates, revisions or new versions thereof. DOE, NREL, and ALLIANCE do not guarantee or endorse any results generated by use of the Data, and user is entirely responsible for the results and any reliance on the results or the Data in general."]
[]
[null,null,null,null,"USER AGREES TO INDEMNIFY DOE/NREL/ALLIANCE AND ITS SUBSIDIARIES, AFFILIATES, OFFICERS, AGENTS, AND EMPLOYEES AGAINST ANY CLAIM OR DEMAND, INCLUDING REASONABLE ATTORNEYS' FEES, RELATED TO USER’S USE OF THE DATA.  THE DATA ARE PROVIDED BY DOE/NREL/ALLIANCE \"AS IS,\" AND ANY EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT NOT LIMITED TO THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE ARE DISCLAIMED.  IN NO EVENT SHALL DOE/NREL/ALLIANCE BE LIABLE FOR ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER, INCLUDING BUT NOT LIMITED TO CLAIMS ASSOCIATED WITH THE LOSS OF DATA OR PROFITS, THAT MAY RESULT FROM AN ACTION IN CONTRACT, NEGLIGENCE OR OTHER TORTIOUS CLAIM THAT ARISES OUT OF OR IN CONNECTION WITH THE ACCESS, USE OR PERFORMANCE OF THE DATA."]

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

{"sheet":"Land-Based Wind","index":2,"n_rows":716,"n_cols":47,"rows_kept":716,"cut":false,"hidden":false,"merged":[[14,18,15,18],[11,16,11,19],[22,9,31,9],[28,14,28,18],[29,14,29,17],[14,14,15,14],[14,15,15,15],[14,16,15,16],[14,17,15,17],[14,19,15,19],[32,14,32,17],[31,14,31,17],[40,14,40,17],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[43,14,43,17],[41,14,41,17],[42,14,42,17],[33,9,42,9],[89,7,98,7],[89,9,98,9],[11,7,86,7],[11,9,20,9],[11,14,11,15],[44,9,53,9],[44,14,44,17],[45,14,45,17],[47,14,47,15],[55,9,64,9],[39,14,39,17],[30,14,30,17],[66,9,75,9],[592,0,609,4],[161,6,161,19],[164,7,385,7],[164,9,193,9],[196,9,225,9],[228,9,257,9],[260,9,289,9],[389,7,418,7],[389,9,418,9],[292,9,321,9],[324,9,353,9],[356,9,385,9],[101,7,132,7],[101,9,110,9],[135,7,155,7],[698,6,698,19],[701,7,701,11],[701,12,701,26],[422,7,451,7],[422,9,451,9],[455,7,484,7],[455,9,484,9],[489,6,489,19],[700,7,700,11],[137,21,137,27],[77,9,86,9],[138,21,138,22],[139,21,139,22],[146,9,155,9],[112,9,121,9],[123,9,132,9],[135,9,144,9],[706,7,706,11],[706,12,706,26],[702,7,702,11],[702,12,702,26],[703,7,703,11],[703,12,703,26],[14,20,15,20],[14,21,15,21],[711,7,711,11],[711,12,711,26],[712,7,712,11],[712,12,712,26],[707,7,707,11],[707,12,707,26],[708,7,708,11],[709,7,709,11],[710,7,710,11],[710,12,710,26],[704,7,704,11],[704,12,704,26],[705,7,705,11],[705,12,705,26],[713,7,713,11],[713,12,713,26],[714,7,714,11],[714,12,714,26],[715,7,715,11],[715,12,715,26]]}
["Land-Based Wind Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=lw"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1",0.473521711974146,null,null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0.46196422724106501]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0.44969393646266098,null,null,"Land-Based Wind Techno-Resource Groups (TRG)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0.43522297025680401,null,null,"Techno-Resource Group (TRG)","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)","Weighted Average CAPEX ($/kW)","Weighted Average OPEX ($/kW/yr)","Weighted Average Net CF (%)","Potential Wind Plant Capacity (GW)","Potential Wind Plant Energy (TWh)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0.40730649949589298]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0.36366571999053598,null,null,"TRG1","8.2 - 13.5",8.7439551300165199,1572.6527220869159,51,0.473521711974146,99.795000000000101,413.95466939898915]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0.30817794465054799,null," ","TRG2","8.0 - 10.9",8.3524094160037698,1592.0539350966985,51,0.46196422724106501,200.089979999999,809.7254577869661]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0.24565601942807799,null,null,"TRG3","7.7 - 11.1",8.1577166133619201,1598.9190760340405,51,0.44969393646266098,400.00163999999796,1575.7340138481247]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0.18251549436984901,null,null,"TRG4","7.5 - 13.1",7.9297432154676999,1605.1666968336672,51,0.43522297025680401,800.108939999992,3050.457915107379]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0.111049550321784,null,null,"TRG5","6.9 - 11.1",7.5121736390925999,1615.7203959522235,51,0.40730649949589298,1599.68424000001,5707.6812636960112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRG6","6.1 - 9.4",6.9092676373757804,1641.9852481862238,51,0.36366571999053598,1600.20318000003,5097.7860042921002]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1",{"$f":"(L12)*8760","v":4148.0501968935187},null,null,"TRG7","5.4 - 8.3",6.1865712197272398,1677.8747013600976,51,0.30817794465054799,1600.0722600000099,4319.6171481214442]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"(L13)*8760","v":4046.8066306317296},null,null,"TRG8","4.7 - 6.9",5.4767500392428401,1707.9665323079303,51,0.24565601942807799,1600.03691999999,3443.1942181771983]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",3939.3188834129101,null,null,"TRG9","4.0 - 6.0",4.7923560222306101,1713.1460773798351,51,0.18251549436984901,1599.6396600000098,2557.561044620626]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",3812.5532194496031,null,null,"TRG10","1.0 - 5.3",4.0174473218470199,1713.1498501694018,51,0.111049550321784,1147.5117600000001,1116.2926248477602]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",3568.0049355840224,null,null,"Total",null,null,null,null,null,{"$f":"ROUNDUP(10647.14358,0)","v":10648},28092.0043598966]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",3185.7117071170951]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",2699.6387951388006,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",2151.9467301899631,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1598.8357306798773,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",972.7940608188278,null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S32)/(1+S30)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1",{"$f":" $S$42 * (L56 + L102)","v":1572.6527220869159},null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":" $S$42 * (L57 + L103)","v":1592.0539350966985},null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":" $S$42 * (L58 + L104)","v":1598.9190760340405},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S35)/(1+S30) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",1605.1666968336672,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",1615.7203959522235,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",1641.9852481862238,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S38>0,S37*S32*(1-S38)+(1-S37)*S35,S37*S32+(1-S37)*S35)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",1677.8747013600976,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S37)*((1+S36)*(1+S30)-1)) + (S37*((1+S33)*(1+S30)-1)*(1-S38))) / (1+S30)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",1707.9665323079303,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1713.1460773798351,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P51:P53,Q51:Q53)","v":1.0212689615856547}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",1713.1498501694018,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O56:T56,O58:T58)","v":0.86617912512573092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S38 * S43) / (1 - S38)","v":1.0892139165828461}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1",{"$f":"(L56+L102)*($S$42-1)","v":32.752087443946635},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S39 / (1 - (1 / (1 + S39)^S31))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"(L57+L103)*($S$42-1)","v":33.15613737568988},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S40 / (1 - (1 / (1 + S40)^S31))","v":6.6028615601469248E-2},{"$f":"S46*S44","v":7.1919287005819538E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"(L58+L104)*($S$42-1)","v":33.299110896249758}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",33.429223933840447,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",33.649015418338927,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",34.196007595943648,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",34.94344184646674,null,null,0,0.8,{"$f":"1+(1-S38)*((1+S34)^(O51+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",35.570134735945878,null,null,1,0.1,{"$f":"1+(1-S38)*((1+S34)^(O52+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",35.678004013588925,null,null,2,0.1,{"$f":"1+(1-S38)*((1+S34)^(O53+0.5)-1)","v":1.068193885292765}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",35.678082585756876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1",1539.9006346429692,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",1558.8977977210086,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",1565.6199651377908,null,"Depreciation",{"$f":"1/((1+S40)*(1+S30))^O55","v":0.94896227547525047},{"$f":"1/((1+S40)*(1+S30))^P55","v":0.90052940027516526},{"$f":"1/((1+S40)*(1+S30))^Q55","v":0.85456842881748352},{"$f":"1/((1+S40)*(1+S30))^R55","v":0.81095320075994881},{"$f":"1/((1+S40)*(1+S30))^S55","v":0.76956399469709869},{"$f":"1/((1+S40)*(1+S30))^T55","v":0.73028719953158239}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",1571.7374728998268,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",1582.0713805338846]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",1607.7892405902801]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",1642.9312595136307]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",1672.3963975719844]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1677.4680733662462]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",1677.471767583645]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",51.272429305263152]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1",{"$f":"$S$39","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"$S$39","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1",{"$f":"L113+L124","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L114+L125","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1",{"$f":" (($S$46 * $S$44 * $S$42 * (L56 * 1 + L102) +L67) * 1000 / (L12 * 8760)) + L78 + 0","v":39.627411430222622}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",40.963611144016802]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",42.206674340003552]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",43.72788104741386]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",46.937684001688424]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",53.16326560577405]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",63.691476734517487]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",80.907283668347191]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",109.12983140115499]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",179.36061915993571]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","TRG 1",{"$f":"(((L56*$S$46*(1-$S$38*$S$43))/(8760*L12*(1-$S$38))+L67/(8760*L12))*1000)+L78","v":39.059552637509604},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",40.374364862299998]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",41.598739723775886]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",43.097278453274384]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",46.259430120030423]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",52.391270927394494]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",62.760571671346604]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",79.718509479366986]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",107.52495320059278]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",176.72291569868867]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Low",0.473521711974146,0.47950596085254743,0.48531953496646923,0.49096243262791917,0.49643465383681551,0.50173619859311747,0.50686706689698846,0.51182725874830581,0.51661677414702889,0.52123561309332089,0.52568377558705937,0.52996126162820345,0.53406807121691657,0.53800420435307605,0.54176966103664115,0.54536444126773442,0.54878854504631502,0.55204197237230124,0.55512472324585638,0.55803679766681713,0.56077819563522435,0.56334891715115976,0.56574896221458237,0.56797833082541072,0.57003702298376713,0.57192503868957001,0.57364237794281936,0.57518904074359678,0.57656502709182078,0.57777033698749114,0.57880497043068968,0.57966892742133469,0.5803622079593852,0.58088481204500475,0.58123673967807088,0.58141799085854251]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0.473521711974146,0.4766085540491648,0.47963758040161147,0.48260879045459004,0.48552218420818211,0.48837776166234692,0.49117552281708432,0.49391546767239447,0.49659759622823646,0.49922190848467157,0.50178840444169981,0.5042970840992802,0.50674794745745377,0.50914099451617967,0.51147622527543735,0.51375363973532895,0.51597323789577287,0.51813501975678944,0.52023898531837875,0.52228513458054071,0.52427346754321413,0.52620398420652148,0.52807668457040147,0.52989156863483378,0.53164863639985915,0.533347887865396,0.53498932303154634,0.53657294189826943,0.53809874446558559,0.53956673073345396,0.54097690070189508,0.54232925437084756,0.54362379174043407,0.54486051281059322,0.54603941758132513,0.54716050605260924]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0.46196422724106501,0.46805625318674932,0.47397453049419824,0.47971905744501864,0.48528983403912745,0.49068686027648301,0.4959101361572516,0.50095966168130857,0.50583543684861232,0.51053746165932923,0.51506573611333439,0.5194202602105864,0.52360103395125135,0.52760805733520477,0.53144133036240493,0.53510085303297661,0.53858662534687818,0.54189864730402659,0.54503691890458805,0.54800144014839625,0.55079221103549281,0.55340923156596089,0.55585250173975886,0.55812202155680368,0.56021779101721991,0.56213981012092451,0.56388807886791759,0.56546259725828207,0.56686336529193482,0.56809038296887604,0.56914365028918867,0.57002316725278979,0.57072893385963752,0.57126095010989841,0.57161921600344767,0.57180373154024366]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0.46196422724106501,0.46510666372613779,0.46819024322027741,0.47121496513619787,0.47418082947398232,0.47708783623358919,0.47993598541501847,0.48272527701827017,0.48545571104330271,0.48812728749017842,0.49074000635889736,0.49329386764941796,0.49578887136178174,0.49822501749594711,0.50060230605189338,0.5029207370297244,0.50518031042935696,0.50738102625081205,0.50952288449408956,0.51160588515918937,0.51363002824604931,0.51559531375479406,0.51750174168536123,0.51934931203772994,0.52113802481194194,0.52286788000791395,0.52453887762574991,0.52615101766540828,0.52770430012690994,0.52919872501021326,0.53063429231533887,0.53201100204222462,0.53332885419099507,0.53458784876158794,0.53578798575400333,0.53692926516822026]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0.44969393646266098,0.45663505962690226,0.46337821733460033,0.46992340762785489,0.47627063050657137,0.48241988597070234,0.48837117402043728,0.49412449465563402,0.49967984787624531,0.50503723368246056,0.51019665207413756,0.51515810305122911,0.51992158661392474,0.5244871027620821,0.52885465149565392,0.53302423281478239,0.53699584671942013,0.54076949320947232,0.54434517228512846,0.54772288394619906,0.55090262819273161,0.55388440502482061,0.55666821444241887,0.55925405644543169,0.56164193103400106,0.5638318382080324,0.56582377796752548,0.56761775031257511,0.56921375524308671,0.57061179275906004,0.57181186286059005,0.5728139655475819,0.57361810081998832,0.57422426867799858,0.5746324691214707,0.57484270215035738]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0.44969393646266098,0.45327436091803408,0.45678772498548603,0.46023402799587571,0.46361326994929786,0.46692545084570519,0.47017057068509766,0.47334862946747525,0.47645962719279061,0.47950356386111476,0.48248043947244779,0.48539025402674219,0.48823300752404547,0.49100869996431018,0.49371733134751261,0.49635890167377128,0.49893341094299137,0.50144085915519665,0.503881246310387,0.50625457240856253,0.50856083744965208,0.51080004143379787,0.51297218436092873,0.51507726623102112,0.51711528704412224,0.51908624680013749,0.52099014549918532,0.52282698314121812,0.52459675972625985,0.52629947525426302,0.52793512972525125,0.52950372313915373,0.53100525549611222,0.53243972679605589,0.53380713703898475,0.53510748622487503]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0.43522297025680401,0.44247348176710938,0.44951720385913951,0.45635413448772444,0.46298427365276512,0.4694076213542121,0.47562417759226328,0.48163394236677021,0.48743691567768344,0.49303309752520086,0.49842248790917409,0.50360508682955363,0.5085808942865373,0.51334991027997678,0.51791213480982257,0.52226756787622319,0.52641620947912893,0.53035805961844096,0.53409311829435724,0.53762138550667982,0.5409428612554581,0.54405754554079122,0.54696543836262956,0.54966653972087409,0.55216084961567347,0.55444836804692854,0.55652909501463954,0.55840303051890505,0.56007017455962649,0.56153052713680363,0.5627840882505355,0.56383085790072318,0.56467083608731716,0.56530402281051528,0.56573041807016922,0.56595002186622945]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0.43522297025680401,0.43896298582938448,0.44263295191530366,0.44623286781559462,0.44976273353035645,0.45322254905953957,0.45661231440314404,0.4599320295611698,0.46318169453356745,0.46636130932041114,0.46947087392170089,0.47251038833738723,0.47547985256751968,0.47837926661204866,0.48120863047094953,0.48396794414434591,0.48665720763213888,0.4892764209343532,0.49182558405098886,0.49430469698204577,0.49671375972744986,0.49905277228734946,0.5013217346616704,0.50352064685038789,0.50564950885355153,0.5077083206710622,0.50969708230304367,0.51161579374944655,0.51346445501029547,0.51524306608554094,0.51695162697520769,0.51859013767922169,0.52015859819773103,0.52165700853066188,0.52308536867801392,0.52444367863976271]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0.40730649949589298,0.41579682070298418,0.4240449922933362,0.43205101187206257,0.43981487943904751,0.44733659499423312,0.45461615853785103,0.46165357006972751,0.46844882958980461,0.47500193709831406,0.48131289259508203,0.48738169608005066,0.49320834755345166,0.49879284701511117,0.50413519446497135,0.50923538990320594,0.51409343332975699,0.5187093247445087,0.52308306414769268,0.52721465153907732,0.53110408691872057,0.53475137028673814,0.53815650164307227,0.54131948098760696,0.54424030832051618,0.5469189836416839,0.54935550695111013,0.55154987824891077,0.55350209753497004,0.55521216480928781,0.55668008007198,0.55790584332293069,0.55888945456208217,0.55963091378966578,0.56013022100550813,0.56038737620955104]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0.40730649949589298,0.4116860434060845,0.41598355963570466,0.42019904736626595,0.42433250659788424,0.42838393733050156,0.43235333956411803,0.43624071329873354,0.44004605853429019,0.44376937527087484,0.44741066350848757,0.45096992324707041,0.45444715448668127,0.4578423572272623,0.46115553146878441,0.46438667721139248,0.46753579445497068,0.47060288319954796,0.47358794344512434,0.47649097519169975,0.47931197843918733,0.48205095318776087,0.4847078994373335,0.48728281718787625,0.48977570643944707,0.49218656719192999,0.49451539944546996,0.49676220320000902,0.4989269784555761,0.50100972521211329,0.50301044346964952,0.50492913322809796,0.50676579448763237,0.50852042724816582,0.51019303150969841,0.51178360727220107]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0.36366571999053598,0.37379196983901258,0.38362941229610725,0.39317804450548322,0.40243786646700219,0.41140887818059513,0.42009107964653847,0.42848447086462482,0.43658905183478508,0.44440482255729574,0.45193178303194936,0.45916993325867705,0.46611927323775504,0.47277980296897604,0.47915152245227099,0.48523443168784725,0.49102853067563557,0.4965338194154979,0.50175029790771064,0.50667796615199723,0.51131682414842694,0.51566687189713778,0.5197281093980608,0.52350053665105789,0.52698415365633611,0.53017896041375745,0.53308495692332181,0.5357021431851674,0.53803051919915601,0.54007008496528774,0.54182084048370061,0.5432827857542567,0.54445592077688665,0.54534024555186689,0.54593576007899025,0.54624246435818757]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0.36366571999053598,0.36888912141143076,0.37401468992733927,0.37904242456206644,0.38397232531575048,0.38880439218832236,0.39353862517978205,0.39817502429012958,0.40271358951929576,0.40715432086738435,0.41149721833439523,0.41574228192025942,0.41988951162504595,0.42393890744868573,0.42789046939114417,0.43174419745259418,0.43550009163289738,0.43915815193208835,0.4427183783501672,0.44618077088713382,0.44954532954288456,0.45281205431762683,0.45598094521125687,0.45905200222374015,0.46202522535514584,0.4649006146053356,0.46767816997448236,0.47035789146251689,0.47293977906947376,0.47542383279528388,0.47781005263998183,0.48009843860346391,0.4822889906859375,0.48438170888729887,0.48637659320754806,0.48827364364665049]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0.30817794465054799,0.31868394546511014,0.32889030813776271,0.33879702970505149,0.34840411016683315,0.35771154952303597,0.36671934777394677,0.3754275049193504,0.38383602095917513,0.3919448958937079,0.3997541297227335,0.40726372244618025,0.41447367406433494,0.42138398457698245,0.42799465398405123,0.43430568228575617,0.44031706948202565,0.44602881557271634,0.45144092055811502,0.45655338443793481,0.46136620721224741,0.46587938888119629,0.47009292944470976,0.47400682890264439,0.47762108725521524,0.48093570450227896,0.48395068064383551,0.48666601568002832,0.48908170961071407,0.49119776243589258,0.49301417415570736,0.49453094477001502,0.49574807427874379,0.49666556268218054,0.49728340998011022,0.49760161617246096]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0.30817794465054799,0.31359723218580088,0.31891501792178384,0.32413130084569297,0.32924608095767166,0.33425935825764824,0.33917113274562272,0.34398140442159503,0.34869017328549357,0.35329743933742574,0.35780320257739173,0.3622074630053197,0.36651022062128136,0.37071147542520511,0.37481122741705497,0.37880947659701031,0.38270622296492762,0.38650146652084283,0.39019520726475593,0.39378744519666692,0.39727818031646822,0.40066741262437489,0.4039551421202795,0.40714136880414609,0.41022609267604643,0.41320931373583708,0.41609103198369729,0.41887124741955539,0.42154996004344725,0.42412716985530108,0.4266028768551528,0.42897708104289489,0.43124978241874234,0.43342098098258769,0.43549067673443087,0.43745886967423619]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0.24565601942807799,0.2549525473012611,0.26398393200652537,0.27275017092157566,0.28125126404628514,0.28948721138059036,0.297458012924745,0.30516366867855887,0.31260417864196843,0.31977954281522747,0.32668976119814569,0.33333483379065959,0.33971476059302302,0.34582954160504564,0.35167917682666394,0.35726366625806827,0.36258300989919523,0.36763720774991793,0.37242625981049005,0.37695016608065801,0.381208926560485,0.38520254125009812,0.38893101014943382,0.39239433325836526,0.39559251057708272,0.39852554210545937,0.40119342784349515,0.40359616779131702,0.40573376194879801,0.40760621031593819,0.40921351289286445,0.41055566967944979,0.41163268067563086,0.41244454588166146,0.41299126529735125,0.41327283892263672]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0.24565601942807799,0.25045142716823743,0.25515701821004066,0.25977279165727996,0.2642987475100822,0.268734885768384,0.27308120643218525,0.27733770950148601,0.28150439497622282,0.28558126285649088,0.28956831314229015,0.29346554583355716,0.29727296093035543,0.30099055843262151,0.30461833834032365,0.30815630065362043,0.31160444537238496,0.31496277249664906,0.3182312820264126,0.3214099739616757,0.3244988483023431,0.32749790504860521,0.33040714420036676,0.33322656575759613,0.33595616972035675,0.33859595608852167,0.34114592486224954,0.34360607604147692,0.34597640962623549,0.34825692561646188,0.35044762401218776,0.35254850481331801,0.3545595680200429,0.3564808136322673,0.3583122416499912,0.36005385207318286]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0.18251549436984901,0.19202934481019121,0.20127185389822752,0.21024301895036215,0.2189428399664653,0.22737131694647197,0.23552844989064189,0.2434142387987803,0.25102868367082226,0.25837178450702747,0.26544354130720116,0.27224395407127844,0.27877302279951893,0.28503074749172791,0.29101712814784042,0.29673216476805131,0.30217585735229557,0.30734820590044337,0.31224921041275444,0.31687887088896904,0.32123718732915219,0.32532415973343365,0.32913978810174849,0.3326840724339668,0.33595701273028356,0.33895860899056873,0.34168886121482245,0.34414776940317443,0.34633533355549495,0.34825155367178384,0.34989642975217117,0.35126996179652692,0.35237214980478626,0.35320299377720882,0.35376249371359991,0.35405064961389449]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0.18251549436984901,0.18742300313685223,0.19223859558339018,0.19696227079230463,0.20159402876372548,0.20613386949758777,0.21058179299389151,0.2149377992526367,0.21920188827375844,0.22337406005735408,0.22745431460342364,0.23144265191190216,0.23533907198285464,0.23914357481621609,0.24285616041195407,0.24647682877023089,0.25000557989091671,0.25344241377404397,0.25678733041961266,0.26004032982762282,0.26320141199797709,0.26627057693087014,0.26924782462620467,0.2721331550839482,0.27492656830416562,0.27762806428672715,0.28023764303179499,0.28275530453930431,0.28518104880928757,0.28751487584167978,0.28975678563651353,0.29190677819369126,0.29396485351340784,0.2959310115955659,0.29780525244016542,0.2995875760471739]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0.111049550321784,0.1178968657696471,0.12454889121952897,0.13100562473999008,0.13726706633093697,0.1433332159923229,0.14920407372433481,0.15487963952683248,0.16035991339976921,0.1656448953433319,0.17073458535738037,0.17562898344186789,0.18032808959698138,0.18483190382258063,0.18914042611861892,0.19325365648523646,0.19717159492238651,0.20089424142997561,0.20442159600819065,0.20775365865684478,0.21089042937598468,0.2138319081657038,0.2165780950259554,0.21912898995664609,0.221484592957916,0.22364490402967169,0.22560992317191314,0.22737965038473384,0.22895408566804032,0.23033322902183256,0.23151708044620406,0.2325056399410613,0.23329890750635762,0.23389688314227991,0.23429956684868794,0.23450695862553506]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0.111049550321784,0.11458158614697783,0.1180474678902908,0.12144719489162513,0.12478076715107429,0.12804818466859155,0.13124944744417691,0.13438455547783038,0.13745350876950521,0.1404563073192715,0.14339295112712924,0.14626344019303175,0.14906777451702569,0.15180595409906439,0.15447797893912443,0.1570838490373227,0.15962356439356568,0.16209712500787676,0.16450453088025593,0.16684578201070321,0.16912087839914852,0.171329820045732,0.17347260695038358,0.17554923911307987,0.17755971653386765,0.17950403921265345,0.18138220714955405,0.18319422034452276,0.18494007879758292,0.18661978250868783,0.18823333147786084,0.18978072570503185,0.19126196519034105,0.19267704993371837,0.19402597993516374,0.1953087551946539]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Low",{"$f":"(L165)*8760","v":4148.0501968935187},4200.4722170683153,4251.3991263062708,4300.8309098205718,4348.7675676105036,4395.2090996757088,4440.1555060176188,4483.6067866351586,4525.5629415279727,4566.0239706974908,4604.9898741426405,4642.4606518630626,4678.4363038601896,4712.9168301329464,4745.9022306809766,4777.3925055053533,4807.3876546057199,4835.887677981359,4862.8925756337021,4888.4023475613185,4912.4169937645656,4934.9365142441593,4955.9609089997412,4975.4901780305981,4993.5243213377998,5010.0633389206332,5025.1072307790973,5038.655996913908,5050.7096373243503,5061.2681520104225,5070.331540972842,5077.8998042108915,5083.9729417242143,5088.5509535142419,5091.6338395799012,5093.221599920832]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",4148.0501968935187,4175.0909334706839,4201.6252043181166,4227.6530043822086,4253.1743336636755,4278.1891921621591,4302.6975798776584,4326.6994968101753,4350.1949429593515,4373.1839183257234,4395.6664229092903,4417.6424567096947,4439.1120197272949,4460.0751119617335,4480.5317334128313,4500.4818840814814,4519.92556396697,4538.8627730694752,4557.293511388998,4575.2177789255365,4592.6355756785561,4609.5469016491279,4625.9517568367164,4641.8501412411442,4657.2420548627661,4672.1274977008688,4686.5064697563457,4700.3789710288402,4713.7450015185295,4726.6045612250564,4738.9576501486008,4750.8042682886244,4762.1444156462021,4772.9780922207965,4783.3052980124085,4793.126033020857]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",4046.8066306317296,4100.1727779159237,4152.0168871291762,4202.3389432183631,4251.1389461827566,4298.4168960219913,4344.1727927375241,4388.4066363282627,4431.1184267938443,4472.3081641357239,4511.9758483528094,4550.1214794447369,4586.7450574129616,4621.846582256394,4655.4260539746674,4687.4834725688752,4718.0188380386526,4747.0321503832729,4774.5234096041913,4800.4926156999509,4824.9397686709171,4847.8648685178177,4869.2679152402879,4889.1489088376002,4907.5078493108467,4924.3447366592991,4939.6595708829582,4953.4523519825507,4965.723079957349,4976.471754807354,4985.6983765332925,4993.4029451344386,4999.5854606104249,5004.2459229627102,5007.3843321902013,5009.0006882925345]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",4046.8066306317296,4074.334374240967,4101.3465306096305,4127.8430945930932,4153.8240661920854,4179.2894454062416,4204.2392322355618,4228.6734266800468,4252.5920287393319,4275.9950384139629,4298.8824557039406,4321.2542806089014,4343.1105131292079,4364.4511532644965,4385.2762010145861,4405.5856563803854,4425.3795193611668,4444.6577899571139,4463.4204681682249,4481.667553994499,4499.3990474353923,4516.6149484919961,4533.3152571637647,4549.4999734505145,4565.1690973526111,4580.3226288693259,4594.9605680015693,4609.0829147489767,4622.6896691117308,4635.7808310894679,4648.356400682369,4660.4163778898874,4671.9607627131172,4682.9895551515101,4693.5027552050688,4703.5003628736094]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",3939.3188834129101,4000.123122331664,4059.1931838510991,4116.5290508200087,4172.1307232375648,4225.9982011033526,4278.131484419031,4328.5305731833541,4377.195467395909,4424.1261670583544,4469.3226721694446,4512.7849827287673,4554.5130987379807,4594.5070201958388,4632.7667471019286,4669.2922794574934,4704.0836172621202,4737.140760514978,4768.4637092177254,4798.0524633687037,4825.9070229683293,4852.0273880174282,4876.4135585155891,4899.0655344619818,4919.9833158578494,4939.1669027023636,4956.6162949955233,4972.331492738158,4986.3124959294391,4998.5593045693658,5009.0719186587685,5017.8503381968176,{"$f":"(AR171)*8760","v":5024.8945631830975},5030.2045936192671,5033.7804295040833,5035.6220708371302]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L172)*8760","v":3939.3188834129101},3970.6834016419784,4001.4604708728575,4031.6500852438712,4061.252244755849,4090.2669494083775,4118.6941992014554,4146.533994135083,4173.7863342088458,4200.4512194233648,4226.5286497786428,4252.0186252742615,4276.9211459106382,4301.2362116873574,4324.9638226042107,4348.1039786622368,4370.6566798606045,4392.6219261995229,4413.9997176789902,4434.7900542990074,4454.9929360589522,4474.6083629600689,4493.6363350017355,4512.0768521837454,4529.9299145065106,4547.1955219692045,4563.8736745728638,4579.9643723170711,4595.4676152020365,4610.3834032273444,4624.7117363932011,4638.4526146989865,4651.6060381459429,4664.17200673345,4676.1505204615059,4687.5415793299053]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",3812.5532194496031,3876.067700279878,3937.7707058060623,3997.6622181124662,4055.7422371982225,4112.0107630628981,4166.4677957082267,4219.1133351329072,4269.9473813365066,4318.9699343207594,4366.180994084365,4411.5805606268896,4455.1686339500666,4496.9452140525964,4536.9103009340461,4575.0638945957153,4611.4059950371693,4645.9366022575432,4678.6557162585696,4709.5633370385149,4738.659464597813,4765.9440989373315,4791.4172400566349,4815.0788879548572,4836.9290426333,4856.9677040910938,4875.1948723282421,4891.6105473456082,4906.214729142328,4919.0074177183997,4929.9886130746909,4939.1583152103349,4946.5165241248988,4952.0632398201142,4955.7984622946824,4957.7221915481696]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",3812.5532194496031,3845.3157558654079,3877.4646587780603,3908.9999220646091,3939.9215457259224,3970.2295297615665,3999.9238741715417,4029.0045789558476,4057.4716441140508,4085.3250696468017,4112.5648555541002,4139.191001835512,4165.2035084914723,4190.6023755215465,4215.387602925518,4239.55919070447,4263.1171388575367,4286.0614473849337,4308.3921162866627,4330.1091455627211,4351.2125352124604,4371.7022852371811,4391.5783956362329,4410.8408664093977,4429.4896975571119,4447.5248890785051,4464.9464409746624,4481.7543532451518,4497.9486258901879,4513.5292589093388,4528.4962523028198,4542.8496060699817,4556.5893202121242,4569.7153947285979,4582.2278296194017,4594.1266248843212]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",3568.0049355840224,3642.3801493581414,3714.6341324896252,3784.766863999268,3852.7783438860561,3918.6685721494823,3982.437548791575,4044.0852738108129,4103.6117472066881,4161.016968981231,4216.3009391329188,4269.4636576612438,4320.5051245682362,4369.4253398523742,4416.2243035131487,4460.9020155520839,4503.4584759686713,4543.8936847618961,4582.2076419337882,4618.4003474823176,4652.4718014079926,4684.4220037118257,4714.2509543933129,4741.9586534514374,4767.5451008877217,4791.0102967011508,4812.3542408917247,4831.5769334604583,4848.6783744063378,4863.658563729361,4876.5175014305451,4887.255187508873,4895.87162196384,4902.3668047974725,4906.7407360082516,4908.9934155956671]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",3568.0049355840224,3606.3697402373004,3644.0159824087727,3680.9436549284897,3717.1527577974662,3752.6432910151939,3787.4152545816742,3821.4686484969056,3854.8034727603822,3887.4197273728637,3919.317412334351,3950.4965276443368,3980.9570733033279,4010.6990493108178,4039.7224556665515,4068.027292371798,4095.6135594255429,4122.4812568280404,4148.6303845792891,4174.0609426792898,4198.7729311272806,4222.7663499247856,4246.0411990710418,4268.5974785657963,4290.4351884095568,4311.5543286013071,4331.9548991423171,4351.6369000320792,4370.6003312708463,4388.8451928581126,4406.3714847941301,4423.1792070781385,4439.2683597116593,4454.6389426939322,4469.2909560249582,4483.2243997044816]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,{"$f":"(AI179)*8760","v":3568.0049355840224},3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L180)*8760","v":3185.7117071170951},3274.4176557897504,3360.5936517138994,3444.2396698680332,3525.3557102509394,3603.9417728620133,3679.9978577036768,3753.5239647741137,3824.5200940727173,3892.9862456019109,3958.9224193598766,4022.3286153460108,4083.2048335627342,4141.55107400823,4197.3673366818939,4250.6536215855422,4301.4099287185672,4349.6362580797613,4395.3326096715455,4438.4989834914959,4479.1353795402201,4517.2417978189269,4552.8182383270123,4585.8647010632667,4616.3811860295045,4644.3676932245153,4669.8242226482989,4692.750774302066,4713.1473481846069,4731.0139442959207,4746.3505626372171,4759.1572032072891,4769.4338660055273,4777.1805510343538,4782.397258291955,4785.0839877777235]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",3185.7117071170951,3231.4687035641336,3276.3686837634918,3320.4116391637021,3363.5975697659742,3405.9264755697041,3447.3983565748908,3488.013212781535,3527.7710441890308,3566.6718507982869,3604.7156326093022,3641.9023896214726,3678.2321218354027,3713.7048292504869,3748.3205118664227,3782.079169684725,3814.9808027041809,3847.0254109250941,3878.2129943474647,3908.5435529712922,3938.017086795669,3966.6335958224113,3994.39308005061,4021.2955394799637,4047.3409741110777,4072.52938394274,4096.8607689764658,4120.3351292116477,4142.9524646485897,4164.7127752866872,4185.6160611262412,4205.662322166344,4224.8515584088127,4243.1837698527379,4260.6589564981214,4277.2771183446584]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",2699.6387951388006,2791.671362274365,2881.0790992868015,2967.8619802162511,3052.0200050614585,3133.5531738217951,3212.4614864997739,3288.7449430935094,3362.4035436023742,3433.4372880288811,3501.8461763711452,3567.6302086285391,3630.7893848035742,3691.3237048943661,3749.233168900289,3804.5177768232238,3857.1775286625448,3907.212424416995,3954.6224640890878,3999.4076476763089,4041.5679751792873,4081.1034465992793,4118.0140619356571,4152.2998211871645,4183.9607243556857,4212.9967714399636,4239.4079624399992,4263.1942973570485,4284.3557761898555,4302.8923989384193,4318.8041656039968,4332.091076185332,4342.7531306817955,4350.7903290959011,4356.2026714257654,4358.990157670758]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",2699.6387951388006,2747.1117539476159,2793.6955569948263,2839.3901954082703,2884.1956691892037,2928.1119783369986,2971.139122851655,3013.2771027331723,3054.5259179809236,3094.8855685958497,3134.3560545779515,3172.9373759266005,3210.6295326424247,3247.4325247247966,3283.3463521734016,3318.3710149898102,3352.5065131727661,3385.7528467225834,3418.1100156392617,3449.578019922802,3480.1568595722615,3509.8465345895238,3538.6470449736485,3566.5583907243199,3593.5805718421666,3619.713588325933,3644.9574401771883,3669.3121273953052,3692.7776499805977,3715.3540079324375,3737.0412012511383,3757.8392299357592,3777.748093988183,3796.7677934074682,3814.8983281936144,3832.1396983463092]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",2151.9467301899631,2233.384314359047,2312.4992443771621,2389.2914972730027,2463.761073045458,2535.9079716939714,2605.732193220766,2673.2337376241758,2738.4126049036436,2801.2687950613927,2861.8023080957564,2920.0131440061782,2975.9013027948818,3029.4667844602,3080.7095890015762,3129.6297164206781,3176.2271667169503,3220.5019398892809,3262.4540359398929,3302.0834548665644,3339.3901966698486,3374.3742613508593,3407.0356489090404,3437.3743593432796,3465.3903926552448,3491.0837488438242,3514.4544279090173,3535.502429851937,3554.2277546714704,3570.6304023676184,3584.7103729414926,3596.4676663919799,3605.9022827185263,3613.0142219233544,3617.8034840047972,3620.2700689622975]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",2151.9467301899631,2193.95450199376,2235.1754795199563,2275.6096549177723,2315.25702818832,2354.1175993310439,2392.1913683459429,2429.4783352330173,2465.9784999917119,2501.6918626228603,2536.6184231264615,2570.7581815019607,2604.1111377499137,2636.6772918697643,2668.4566438612351,2699.4491937257148,2729.6549414620922,2759.0738870706459,2787.7060305513742,2815.5513719042792,2842.6099111285257,2868.8816482257816,2894.366583195213,{"$f":"(AI187)*8760","v":2919.064716036542},2942.9760467503252,2966.1005753354498,2988.438301793306,3009.9892261233376,3030.753348325823,3050.730668400206,3069.9211863467649,3088.3249021646657,3105.9418158555759,3122.7719274186616,3138.8152368539231,3154.0717441610818]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":"(L188)*8760","v":2151.9467301899631},2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,{"$f":"(AR188)*8760","v":2151.9467301899631},2151.9467301899631,2151.9467301899631,2151.9467301899631]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",1598.8357306798773,1682.1770605372751,1763.1414401484731,1841.7288460051725,1917.9392781062361,1991.7727364510945,2063.2292210420228,2132.3087318773155,2199.011268956403,2263.3368322815604,2325.285421851082,2384.8570376643993,2442.051679723786,2496.8693480275365,2549.3100425750822,2599.3737633681294,2647.0605104061092,2692.3702836878838,2735.3030832157287,2775.858908987369,2814.0377610033734,2849.8396392648788,2883.2645437713168,2914.3124745215491,2942.9834315172839,2969.2774147573823,2993.1944242418444,3014.7344599718081,3033.8975219461358,3050.6836101648264,3065.0927246290194,3077.124865337576,3086.7800322899275,3094.0582254883493,3098.9594449311353,3101.4836906177156]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",1598.8357306798773,1641.8255074788256,1684.0100973104979,1725.3894921405886,1765.9636919702352,1805.7326967988688,1844.6965066264897,1882.8551214530976,1920.2085412781239,1956.7567661024218,1992.4997959259911,2027.437630748263,2061.5702705698068,2094.8977153900528,2127.4199652087177,2159.1370200272227,2190.0488798444303,2220.1555446606253,2249.4570144758068,2277.9532892899761,2305.6443691022791,2332.5302539144222,2358.6109437255527,2383.8864385353863,2408.3567383444906,2432.0218431517296,2454.881752958524,2476.9364677643057,2498.185987569359,2518.630312373115,2538.2694421758583,2557.1033769767355,2575.1321167774527,2592.3556615771572,2608.7740113758491,2624.3871661732433]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",972.7940608188278,1032.7765441421086,1091.0482870830738,1147.6092727223131,1202.4595010590078,1255.5989720927487,1307.027685825173,1356.7456422550524,1404.7528413819782,1451.0492832075875,1495.6349677306521,1538.5098949507628,1579.6740648695568,1619.1274774858064,1656.8701327991018,1692.9020308106715,1727.2231715201058,1759.8335549265864,1790.7331810317501,1819.9220498339603,1847.4001613336259,1873.1675155315652,1897.2241124273694,1919.5699520202197,1940.2050343113442,1959.1293592999241,1976.3429269859591,1991.8457373702686,2005.6377904520332,2017.7190862312532,2028.0896247087476,2036.7494058836969,2043.6984297556928,2048.9366963263719,2052.4642055945064,2054.2809575596871]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",972.7940608188278,1003.7346946475258,1034.0958187189474,1063.8774272506362,1093.0795202434108,1121.702097696862,1149.7451596109897,1177.208705985794,1204.0927368208656,1230.3972521168184,1256.1222518736522,1281.2677360909581,1305.833704769145,1329.8201579078041,1353.2270955067299,1376.0545175669467,1398.3024240876352,1419.9708150690005,1441.0596905110419,1461.5690504137601,1481.498894776541,1500.8492236006123,1519.6200368853602,1537.8113346305797,1555.4231168366807,1572.4553835028444,1588.9081346300934,1604.7813702180194,1620.0750902668265,1634.7892947761054,1648.9239837460609,1662.4791571760791,1675.4548150673877,1687.8509574193729,1699.6675842320344,1710.9046955051681]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Low",{"$f":" $S$42*(L293 + L423)","v":1572.6527220869159},1458.2991965172998,1418.0753735944959,1375.2399036522988,1329.8760255963173,1282.0669783323394,1254.8022309797698,1225.8743564622032,1195.1793398691793,1162.7771132735122,1128.7276087469916,1093.0907583617254,1055.9264941904707,1017.2947483050599,977.25545277763501,935.86853968074149,938.43843734084089,940.39939383264709,941.76264642014792,942.53943236643875,942.74098893517885,942.37855339012606,941.46336299471295,940.00665501227479,938.01966670666854,935.51363534122856,932.49979817949929,928.98939248522788,924.9936555217588,920.52382455262602,915.59113684157637,910.20682965195488,904.38214024720946,898.12830589126986,891.45656384738925,884.3781513790185]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" $S$42*(L294 + L424)","v":1572.6527220869159},1514.4330440212336,1494.4509411250717,1473.7067932429338,1452.2148909962641,1429.9895250059947,1414.7881933755059,1398.9683677569612,1382.5416044106228,1365.519459597625,1347.9134895788295,1329.7352506149598,1310.9962989670471,1291.7081908957937,1271.8824826620187,1251.5307305269755,1250.5745111977269,1249.2821951921935,1247.6586458443796,1245.7087264883692,1243.4373004580095,1240.8492310878253,1237.9493817116618,1234.7426156635333,1231.2337962776485,1227.4277868878048,1223.3294508284364,1218.9436514334675,1214.2752520370516,1209.3291159731173,1204.110106575818,1198.6230871790201,1192.8729211172113,1186.8644717242541,1180.6026023342304,1174.0921762811547]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":" $S$42*(L295 + L425)","v":1572.6527220869159},1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159,1572.6527220869159]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" $S$42*(L296 + L426)","v":1592.0539350966985},1477.8315294215276,1438.2434423938512,1395.9072623127897,1350.9105769176413,1303.3409739478948,1276.4507790121527,1247.8037825958986,1217.2973194041397,1184.9944526731206,1150.9582456380099,1115.2517615343113,1077.9380635982109,1039.080215064922,998.74127916998145,956.98431914935588,959.86918910943996,962.11330364504317,963.72848711331369,964.72656387046152,965.11935827328944,964.91869467870413,964.13639744327179,962.78429092345198,960.87419947625722,958.41794745814843,955.42735922580948,951.91425913613432,947.8904715455933,943.36782081086096,938.3581312888308,932.87322733597603,926.9249333088768,920.5250735646207,913.68547245958359,906.41795435034953]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" $S$42*(L297 + L427)","v":1592.0539350966985},1533.9386909923533,1514.3482218616971,1493.9558945485321,1472.7767462907493,1450.8258143256996,1435.9385968616584,1420.4005720643258,1404.223899953171,1387.4207405485611,1370.003253870575,1351.9835999391482,1333.373938774537,1314.1864303966547,1294.4332348255366,1274.1265120816729,1273.4275291802362,1272.3748901627498,1270.9737124491025,1269.2291134592651,1267.1462106129588,1264.7301213306177,1261.9859630319615,1258.9188531368859,1255.5339090654934,1251.8362482374532,1247.8309880731019,1243.5232459922443,1238.9181394149218,1234.0207857609435,1228.8363024503508,1223.3698069028862,1217.6264165389439,1211.6112487782621,1205.3294210408083,1198.7860507464804]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":" $S$42*(L298 + L428)","v":1592.0539350966985},1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985,1592.0539350966985]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" $S$42*(L299 + L429)","v":1598.9190760340405},1489.2247610219367,1453.8999696744177,1415.3491426989706,1373.675100910636,1328.9806651246779,1304.8727842669789,1278.675886689698,1250.2961277790516,1219.8075385969394,1187.2841502039958,1152.7999936612493,1116.4291000305298,1078.245500372524,1038.3232257482978,996.736307219428,1000.9993808285886,1004.510260175035,1007.2828260832846,1009.3309593767584,1010.6685408795705,1011.3094514159543,1011.2675718097479,1010.5567828846624,1009.190965465058,1007.1840003746476,1004.5497684374042,1001.3021504775498,997.45502731880947,993.02227978514543,988.0177887007784,982.45543488943497,976.34909917496918,969.71266238182864,962.56000533362624,954.9050088542192]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" $S$42*(L300 + L430)","v":1598.9190760340405},1543.2338355538375,1526.047275873254,1507.919400518467,1488.8678619722175,1468.9103127166015,1455.9579885849905,1442.2416700749031,1427.7756320509404,1412.574149378682,1396.6514969233729,1380.0219495500828,1362.6997821242662,1344.6992695109714,1326.0346865753856,1306.7203081832376,1307.2736113513624,1307.4117512741834,1307.140735382525,1306.4665711072937,1305.3952658791075,1303.9328271294173,1302.0852622888372,1299.8585787881877,1297.2587840585334,1294.2918855304274,1290.9638906352088,1287.2808068035906,1283.248641466565,1278.8734020548504,1274.1610959994384,1269.1177307309708,1263.7493136808507,1258.0618522797172,1252.0613539584726,1245.7538261479401]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":" $S$42*(L301 + L431)","v":1598.9190760340405},1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405,1598.9190760340405]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" $S$42*(L302 + L432)","v":1605.1666968336672},1497.8220502283086,1464.7811596250308,1428.2490794814491,1388.3370816480287,1345.1564379754836,1322.5334361814569,1297.6372740610964,1270.3788371446949,1240.8382412458304,1209.0956021767117,1175.2310357499737,1139.3246577791174,1101.4565840764092,1061.7069304545221,1020.1558127266887,1025.17251350014,1029.3751957551553,1032.778881207227,1035.3985915706587,1037.2493485605032,1038.346173891947,1038.7040892797431,1038.3381164385112,1037.2632770835714,1035.4945929295436,1033.0470856913305,1029.9357770841023,1026.175688822492,1021.7818426213912,1016.7692601959686,1011.1529632608593,1004.947973530836,998.16931272131444,990.83200254680639,982.9510647220884]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" $S$42*(L303 + L433)","v":1605.1666968336672},1550.7471719246189,1534.8530545246206,1517.9402529515608,1500.0278705788098,1481.1350107790372,1469.2228110687138,1456.4838228505362,1442.9334942670068,1428.5872734616487,1413.4606085776304,1397.5689477579235,1380.9277391459175,1363.5524308845665,1345.4584711169709,1326.6613079868173,1327.89533470174,1328.6800751263961,1329.0220304536097,1328.9277018762878,1328.403590587028,1327.4561977793253,1326.0920246457729,1324.317572379184,1322.1393421726382,1319.5638352186609,1316.5975527106282,1313.2469958412401,1309.5186658034941,1305.4190637900965,1300.9546909940473,1296.1320486079674,1290.9576378253025,1285.4379598386713,1279.5795158409762,1273.3888070250359]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":" $S$42*(L304 + L434)","v":1605.1666968336672},1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672,1605.1666968336672]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" $S$42*(L305 + L435)","v":1615.7203959522235},1517.0278762654241,1492.0647487827775,1462.7135656817882,1429.1141838974543,1391.4064603650936,1374.0605588365281,1353.8179343011993,1330.6061804558838,1304.5259943958949,1275.6780732148206,1244.1631140067871,1210.0818138670086,1173.5348698891478,1134.6229791673745,1093.4468387965735,1101.0602381948033,1107.6505025005326,1113.2365124196913,1117.8371486567205,1121.4712919169992,1124.1578229060729,1125.9156223289463,1126.7635708904538,1126.7205492963108,1125.8054382513533,1124.0371184607709,1121.4344706300913,1118.0163754641665,1113.8017136681742,1108.8093659476381,1103.058213007414,1096.5671355525292,1089.3550142888189,1081.4407299209827,1072.8431631540527]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" $S$42*(L306 + L436)","v":1615.7203959522235},1565.9394932083071,1554.5956890807645,1541.9715068020746,1528.0909572899773,1512.9780514613165,1504.7285217376793,1495.4398063967726,1485.1313221182365,1473.8224855828948,1461.5327134711179,1448.2814224630272,1434.0880292392756,1418.9719504799696,1402.9526028653888,1386.0494030765599,1389.6467515192039,1392.6793946636835,1395.1555038210754,1397.083250302539,1398.4708054188509,1399.3263404819097,1399.6580268024863,1399.4740356916241,1398.7825384607036,1397.5917064204079,1395.9097108824867,1393.7447231578444,1391.1049145577581,1387.9984563931373,1384.4335199752602,1380.4182766149327,1375.9608976239915,1371.0695543132381,1365.7524179938316,1360.0176599768188]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":" $S$42*(L307 + L437)","v":1615.7203959522235},1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235,1615.7203959522235]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" $S$42*(L308 + L438)","v":1641.9852481862238},1557.5962495928038,1546.2223556469794,1528.9214248301614,1505.8823647776401,1477.2940831251528,1468.8071739121081,1456.3540829925446,1439.8905281168093,1419.552522920239,1395.4760810358462,1367.7972160973663,1336.6519417400045,1302.1762715968716,1264.5062193017573,1223.7777984894353,1235.8103158638312,1246.4608636497119,1255.7549444044585,1263.7180606834413,1270.3757150432966,1275.7534100408873,1279.8766482323426,1282.7709321735654,1284.4617644216448,1284.9746475324846,1284.3350840624673,1282.5685765684295,1279.7006276062934,1275.7567397324278,1270.762415503664,1264.7431574759312,1257.7244682053906,1249.7318502492953,1240.7908061633648,1230.9268385037678]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" $S$42*(L309 + L439)","v":1641.9852481862238},1599.8884657990959,1596.2150197741844,1590.8121406766957,1583.7122605465022,1574.9478114222493,1572.8718456208808,1569.3922304573057,1564.5351924397548,1558.3269580779079,1550.7937538808351,1541.9618063572661,1531.8573420166526,1520.5065873677077,1507.935768919373,1494.1711131816089,1501.7769278282278,1508.6199834274075,1514.7113171369112,1520.061966114589,1524.6829675177783,1528.5853585053278,1531.7801762345698,1534.2784578631949,1536.0912405493591,1537.2295614502707,1537.7044577245774,1537.5269665297901,1536.7081250239173,1535.2589703644783,1533.1905397094831,1530.513870216309,1527.2399990437209,1523.3799633490935,1518.9448002902732,1513.9455470249627]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":" $S$42*(L310 + L440)","v":1641.9852481862238},1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238,1641.9852481862238]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" $S$42*(L311 + L441)","v":1677.8747013600976},1606.1048099856293,1607.0591331042399,1600.6474707591155,1587.1045930260714,1566.6652699814788,1566.1888026762067,1560.7469682312069,1550.3210211769942,1535.079996139568,1515.1929277420347,1490.8288506084014,1462.1567993645035,1429.3458086335702,1392.5649130396737,1351.9831472081182,1368.0965500232151,1382.4924727345292,1395.2026093353716,1406.2586538165592,1415.6923001704783,1423.5352423897991,1429.819174466279,1434.5757903913918,1437.8367841580912,1439.6338497578545,1439.9986811827505,1438.9629724254191,1436.5584174773594,1432.8167103306271,1427.7695449778532,1421.4486154105439,1413.8856156204988,1405.1122396008716,1395.1601813429106,1384.0611348384216]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" $S$42*(L312 + L442)","v":1677.8747013600976},1642.5797037394514,1645.8866114467539,1647.0442194027016,1646.0928334024964,1643.072759239805,1646.6142729194469,1648.4113633697702,1648.4966242936998,1646.9026493958572,1643.6620323801119,1638.8073669499004,1632.3712468095664,1624.3862656625336,1614.8850172125049,1603.9000951644523,1615.1886795718412,1625.5293245318915,1634.9357467711038,1643.4216630160756,1651.0007899927652,1657.6868444290089,1663.4935430507614,1668.4346025844181,1672.5237397569581,1675.7746712941778,1678.2011139236649,1679.8167843715955,1680.6353993647599,1680.6706756293461,1679.9363298921467,1678.4460788791725,1676.2136393181549,1673.2527279350993,1669.5770614565972,1665.2003566090621]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":" $S$42*(L313 + L443)","v":1677.8747013600976},1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976,1677.8747013600976]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" $S$42*(L314 + L444)","v":1707.9665323079303},1643.7138677428809,1652.2445643020858,1652.4964626914661,1644.7334263252997,1629.2193186184934,1633.6480724028327,1632.4781056621352,1625.7063816887494,1613.5228823336095,1596.1175894444002,1573.6804848698162,1546.40155046061,1514.4707680646013,1478.0781195305567,1437.4135867086375,1456.0827812877851,1472.8216610149805,1487.6658474883257,1500.6509623031232,1511.8126270564328,1521.1864633456378,1528.808092767094,1534.7131369168403,1538.9372173925765,1541.5159557903442,1542.48497370685,1541.8798927394428,1539.7363344841854,1536.0899205377734,1530.9762724975421,1524.4310119595677,1516.4897605202525,1507.1881397775223,1496.5617713271622,1484.6462767655819]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" $S$42*(L315 + L445)","v":1707.9665323079303},1676.7388284583656,1684.3500533286506,1689.5456314486773,1692.3708634160653,1692.8710498267046,1699.8760040900331,1704.9203615113292,1708.0407548927908,1709.2738170384764,1708.6561807515941,1706.2244788348671,1702.0153440920396,1696.0654093258215,1688.411307339233,1679.0896709367262,1692.6723475560273,1705.189613525195,1716.6568853843341,1727.0895796736493,1736.503112932626,1744.9129017028629,1752.3343625238417,1758.7829119355408,1764.2739664785945,1768.8229426923076,1772.4452571179957,1775.1563262953928,1776.97156676492,1777.9063950663217,1777.9762277400225,1777.1964813255679,1775.5825723644366,1773.1499173961695,1769.9139329609654,1765.8900355988198]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":" $S$42*(L316 + L446)","v":1707.9665323079303},1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303,1707.9665323079303]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" $S$42*(L317 + L447)","v":1713.1460773798351},1681.3914051868594,1719.3433933811514,1745.8679224527941,1761.329210530886,1766.0914757454134,1789.813797471784,1805.7460986741619,1813.9461360287664,1814.6761468544742,1808.1983684656796,1794.7750381781716,1774.6683933105774,1748.1406711774773,1715.4541090947534,1676.8709443802288,1704.7998877097023,1730.0643628866678,1752.7135394098673,1772.7965867741791,1790.3626744769081,1805.4609720158012,1818.1406488871917,1828.4508745869718,1836.4408186133298,1842.1596504621618,1845.6565396302849,1846.9806556153992,1846.1811679134328,1843.3072460211868,1838.4080594363456,1831.532777654852,1822.7305701731027,1812.0506064895972,1799.5420560998771,1785.2540885003493]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" $S$42*(L318 + L448)","v":1713.1460773798351},1699.2802225457083,1723.404833930028,1744.1950598241961,1761.7134299235845,1776.0224739211542,1796.321509007503,1813.9142768543147,1828.8513427540991,1841.1832720017594,1850.9606298910337,1858.2339817149789,1863.0538927680695,1865.4709283433529,1865.5356537342977,1863.2986342363547,1885.3615496632979,1905.9538486548956,1925.0968110972472,1942.8117168765571,1959.1198458780466,1974.0424779898456,1987.600893097167,1999.8163710859053,2010.7101918428657,2020.3036352530121,2028.6179812040878,2035.6745095816534,2041.494500272215,2046.099233161349,2049.5099881355641,2051.7480450801627,2052.8346838831108,2052.7911844297032,2051.6388266061399,2049.3988902983369]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":" $S$42*(L319 + L449)","v":1713.1460773798351},1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351,1713.1460773798351]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" $S$42*(L320 + L450)","v":1713.1498501694018},1703.1959542372413,1760.7921660417387,1804.8708492834426,1835.8628371782365,1854.1989629430589,1890.8109388386511,1918.1780873096295,1936.3987495586468,1945.7831258157028,1946.641416305494,1939.2838212543661,1924.0205408920215,1901.1617754433803,1871.017725134891,1833.898590195317,1867.9895750911887,1898.9287636017395,1926.7743182718109,1951.5844016416768,1973.4171762544802,1992.3308046538859,2008.3834493818892,2021.6332729799612,2032.1384379922899,2039.9571069603521,2045.1474424267137,2047.7676069349861,2047.8757630266821,2045.5300732443509,2040.7887001315828,2033.7098062299112,2024.3515540814049,2012.7721062306184,1999.029625218609,1983.1822735874605]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" $S$42*(L321 + L451)","v":1713.1498501694018},1710.9247657286126,1746.0689214841666,1777.2688363880379,1804.5984767466637,1828.1318088636156,1857.3023236935694,1883.2715980450143,1906.099445545756,1925.8456798263487,1942.5701145159712,1956.332563242991,1967.1928396374544,1975.2107573277262,1980.4461299426591,1982.9587711134561,2010.6705826321349,2036.6428036209807,2060.9006060333727,2083.4691618228035,2104.3736429416058,2123.6392213455474,2141.2910689869514,2157.3543578189415,2171.8542597957253,2184.8159468693261,2196.2645909950579,2206.2253641256539,2214.72343821496,2221.7839852157322,2227.4321770818187,2231.6931857656496,2234.5921832227991,2236.1543414056864,2236.4048322677982,2235.3688277622864]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":" $S$42*(L322 + L452)","v":1713.1498501694018},1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018,1713.1498501694018]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Low",{"$f":"(L293+L423)*($S$42-1)","v":32.752087443946635},30.370559331363971,29.532857436218745,28.640765343955895,27.696016589180317,26.700344706500651,26.132528699261947,25.530076382574006,24.890821540466181,24.21601231911972,23.506896864694543,22.764723323357185,21.990739841287713,21.186194564646925,20.352335639602082,19.490411212328837,19.543931936709662,19.584770843857697,19.613161961188904,19.629339316100666,19.633536936002102,19.625988848304385,19.60692908041192,19.576591659727079,19.535210613663104,19.483019969622351,19.420253755011544,19.347145997241643,19.263930723715212,19.170841961838764,19.068113739023243,18.955980082671228,18.834675020187444,18.704432578986637,18.565486786469478,18.418071670040749]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L294+L424)*($S$42-1)","v":32.752087443946635},31.539603619523344,31.12345606693426,30.691438154877773,30.243847500034665,29.780981719075051,29.464398575299022,29.134934667133081,28.792830665414034,28.438327240996841,28.071665064730809,27.693084807462338,27.302827140044268,26.901132733322555,26.488242258145618,26.064396385370902,26.044482148332236,26.017568357242823,25.983756295964223,25.943147248359647,25.895842498287376,25.841943329619802,25.781551026215183,25.714766871935264,25.641692150645866,25.562428146204237,25.477076142480875,25.385737423335673,25.288513272633299,25.185504974233723,25.07681381200161,24.962541069795638,24.84278803148743,24.717655980935596,24.5872462020033,24.451659978552314]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":"(L295+L425)*($S$42-1)","v":32.752087443946635},32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635,32.752087443946635]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L296+L426)*($S$42-1)","v":33.15613737568988},30.777339967850978,29.952877917291943,29.071184042615293,28.134082447296773,27.143397234816117,26.583381661415082,25.986778915968195,25.351450889615272,24.678710938190687,23.969872417506394,23.226248683381328,22.449153091648625,21.639898998121183,20.799799758618626,19.93016872896952,19.990249070846716,20.036985031349666,20.070622864704642,20.091408825118396,20.099589166810006,20.095410144000727,20.079118010904722,20.050959021733924,20.011179430711795,19.960025492050299,19.897743459966048,19.824579588680024,19.740780132404399,19.646591345355585,19.542259481754559,19.428030795813541,19.30415154174699,19.170867973779924,19.028426346122529,18.877072912989348]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L297+L427)*($S$42-1)","v":33.15613737568988},31.945828494396615,31.537837112050141,31.113146220052023,30.672068984127538,30.214918569990719,29.904877172210096,29.581282051862654,29.244386453682832,28.894443622423776,28.531706802832623,28.15642923965353,27.768864177637326,27.369264861527711,26.95788453607091,26.534976446022629,26.520419418404163,26.498497143598396,26.469316197063048,26.432983154257549,26.389604590636115,26.33928708166782,26.282137202806865,26.218261529511103,26.147766637242707,26.070759101454822,25.987345497614481,25.897632401177656,25.801726387605246,25.699734032353298,25.591761910882713,25.477916598648161,25.358304671117878,25.233032703746449,25.102207271993233,24.965934951316129]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":"(L298+L428)*($S$42-1)","v":33.15613737568988},33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988,33.15613737568988]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L299+L429)*($S$42-1)","v":33.299110896249758},31.014615567482767,30.278940972001941,29.476080913704518,28.608176740313347,27.677369799555922,27.175298737807573,26.629721784827996,26.038684531386455,25.403728749406817,24.7263962107866,24.008228687431526,23.250767951264006,22.455555774182653,21.624133928093958,20.758044184915075,20.84682701513962,20.919944637196298,20.977686133329403,21.020340585760383,21.048197076725138,21.061544688462032,21.060672503201214,21.045869603170178,21.017425070609939,20.975627987748034,20.92076743681741,20.853132500056208,20.773012259692212,20.680695797958151,20.576472197092134,20.460630539321983,20.333459906878169,20.195249382003528,20.046288046923515,19.886864983868666]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L300+L430)*($S$42-1)","v":33.299110896249758},32.139409304200491,31.781481773466233,31.403950389420384,31.007182782913802,30.591546584783927,30.321801302431997,30.036145062537368,29.734875153628579,29.41828886425456,29.086683482957262,28.74035629827501,28.379604598754103,28.00472567293242,27.616016809350704,27.213775296560989,27.225298396029117,27.228175299981398,27.222531119255652,27.208490964691418,27.186179947122231,27.155723177398961,27.117245766355065,27.070872824828289,27.016729463661459,26.95494079368676,26.885631925752733,26.808927970694892,26.724954039354561,26.633835242567358,26.5356966911746,26.4306634960103,26.318860767924352,26.200413617750726,26.075447156328867,25.944086494496577]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":"(L301+L431)*($S$42-1)","v":33.299110896249758},33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758,33.299110896249758]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L302+L432)*($S$42-1)","v":33.429223933840447},31.193662831963593,30.505552785119683,29.744735176395434,28.913527354894875,28.014246669727214,27.543099719992956,27.024611901714376,26.456927315707002,25.841714455017705,25.180641812664845,24.475377881675655,23.727591155095414,22.938950125943673,22.111123287248461,21.245779132049449,21.350257012070003,21.437782131113913,21.508667331636765,21.563225456069389,21.601769346858227,21.624611846452488,21.632065797292363,21.624444041815263,21.602059422473197,21.565224781703574,21.514252961949701,21.449456805660464,21.371149155273546,21.279642853232023,21.175250741984748,21.05828566396945,20.929060461626726,20.787887977410573,20.635081053756156,20.470952533104153]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L303+L433)*($S$42-1)","v":33.429223933840447},32.295882151864575,31.964871042025717,31.612644801442922,31.239601277235465,30.846138316508032,30.598054679807529,30.332752334153305,30.050553002775786,29.751778408926651,29.436750275850198,29.105790326786622,28.759220284984817,28.39736187368463,28.020536816128917,27.629066835572782,27.654766693085939,27.67110970807467,27.678231274471074,27.676266786208963,27.665351637215732,27.64562122143743,27.617210932801363,27.580256165239387,27.534892312688925,27.481254769075854,27.419478928343757,27.349700184422154,27.272053931246749,27.186675562747183,27.093700472859226,26.993264055510725,26.885501704646735,26.770548814195067,26.648540778089455,26.519612990261873]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":"(L304+L434)*($S$42-1)","v":33.429223933840447},33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447,33.429223933840447]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L305+L435)*($S$42-1)","v":33.649015418338927},31.593643631898946,31.073761192054835,30.462493044926191,29.762751852984746,28.977450278708908,28.616204292434343,28.194631112567727,27.711222804431962,27.168076487133352,26.567289279742237,25.910958301340202,25.201180671031477,24.440053507887981,23.62967393099219,22.772139059441464,22.930695821105679,23.067944757115878,23.184279077316113,23.280091991519463,23.355776709558501,23.411726441269291,23.448334396476639,23.465993785001789,23.465097816684331,23.446039701345555,23.409212648814112,23.355009868925684,23.283824571501889,23.19604996637112,23.092079263368994,22.972305672317201,22.837122403041008,22.6869226653825,22.522099669160131,22.34304662419926]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L306+L436)*($S$42-1)","v":33.649015418338927},32.612277646032929,32.376031423637905,32.11312002807481,31.824043511050146,31.509301924251766,31.337497103590877,31.144050188824089,30.929365551991406,30.693847565157473,30.437900600377507,30.16192902970154,29.866337225190648,29.551529558894558,29.217910402866586,28.865884129175615,28.940802557831287,29.003960426100186,29.055527909820327,29.095675184831475,29.124572426965411,29.14238981207729,29.149297515998772,29.145465714567194,29.131064583626912,29.10626429900778,29.071235036561827,29.026146972123502,28.97117028153502,28.906475140630928,28.832231725253447,28.748610211234979,28.655780774429385,28.553913590668959,28.443178835793454,28.323746685640284]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":"(L307+L437)*($S$42-1)","v":33.649015418338927},33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927,33.649015418338927]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L308+L438)*($S$42-1)","v":34.196007595943648},32.438521138557775,32.201648265189085,31.841338839582296,31.361527054775038,30.766147103814262,30.589398614608314,30.330050370067891,29.98718014744636,29.563620568603312,29.062204255349918,28.485763829512422,27.837131912947665,27.119141127468872,26.334624094903404,25.486413437099131,25.737002811143554,25.958811267333548,26.15236992228353,26.31820989256601,26.456862294779892,26.568858245528791,26.654728861401036,26.715005258980245,26.750218554874753,26.760899865668183,26.747580307954152,26.710790998335728,26.651063053396932,26.568927589731082,26.464915723941139,26.339558572611271,26.193387252330471,26.026932879710486,25.840726571331111,25.635299443781506]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L309+L439)*($S$42-1)","v":34.196007595943648},33.319299420967553,33.242796183006114,33.130275747842781,32.98241354559061,32.799885006337121,32.756650913709954,32.684184399960209,32.583031658712727,32.453738883622563,32.296852268332046,32.112918006476434,31.902482291706004,31.666091317655678,31.404291277965111,31.117628366295182,31.276027167816952,31.418540738817359,31.54539893929736,31.65683162925972,31.75306866869651,31.834339917631294,31.900875236056045,31.952904483970201,31.990657521382897,32.014364208283524,32.024254404691447,32.020557970602368,32.003504766022346,31.973324650947244,31.930247485383163,31.87450312932301,31.806321442788597,31.725932285772782,31.633565518278253,31.52945100030469]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":"(L310+L440)*($S$42-1)","v":34.196007595943648},34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648,34.196007595943648]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L311+L441)*($S$42-1)","v":34.94344184646674},33.448761091379339,33.468635837908906,33.335106468812143,33.053062308950366,32.627392683196483,32.617469768475836,32.504138048703908,32.287007130472709,31.969597331252217,31.555428968452183,31.048022359501093,30.450897821865528,29.767575672957783,29.001576230207704,28.156419811070805,28.491997762011724,28.791807448444963,29.05650892991564,29.286762265916931,29.483227515974693,29.6465647396207,29.777433996367719,29.876495345722606,29.944408847223034,29.981834560375937,29.989432544700563,29.967862859728051,29.917785564965786,29.839860719932741,29.734748384159875,29.603108617154724,29.445601478430923,29.262887027530315,29.055625323955063,28.82447642721894]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L312+L442)*($S$42-1)","v":34.94344184646674},34.208387735555789,34.277257441421241,34.301365800798067,34.281552222737218,34.218656116257705,34.292411729363216,34.329837960054228,34.331613605240776,34.298417461868247,34.230928326866348,34.129824997155765,33.995786269676103,33.829490941347771,33.63161780909703,33.402845669876534,33.637941885612292,33.853296301245095,34.049194581511664,34.225922391150725,34.383765394887696,34.523009257487089,34.643939643674265,34.746842218183737,34.832002645762174,34.899706591131633,34.95023971905146,34.983887694251614,35.00093618147482,35.001670845451294,34.986377350923824,34.955341362618924,34.908848545298937,34.847184563690249,34.770635082531477,34.679485766557512]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":"(L313+L443)*($S$42-1)","v":34.94344184646674},34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674,34.94344184646674]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L314+L444)*($S$42-1)","v":35.570134735945878},34.232007850851687,34.409668255937234,34.414914295294878,34.253241192057047,33.930144169369257,34.02237745722438,33.998011713624621,33.856983696054229,33.603249969180766,33.240767097604127,32.773491645945228,32.20538017886787,31.540389260974738,30.782475456888264,29.935595331259911,30.324400236994531,30.673004378798513,30.982149612568939,31.252577794144571,31.485030779400784,31.680250424219686,31.838978584461977,31.961957115981775,32.049927874667766,32.103632716374122,32.123813496968864,32.111212072333366,32.06657029832224,31.990630030803271,31.884133125657566,31.747821438740015,31.582436825912286,31.388721143067784,31.167416246055335,30.919263990736773]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L315+L445)*($S$42-1)","v":35.570134735945878},34.91978614163105,35.078297616546074,35.1865007986721,35.245339118884672,35.255756008023297,35.401641282853035,35.50669514060592,35.571680496529588,35.597360265910417,35.584497364017054,35.533854706108087,35.44619520746334,35.322281783341097,35.162877349006116,34.968744819752963,35.251617831772982,35.512302586788245,35.751120149877224,35.968391586120426,36.16443796058342,36.339580338375775,36.494139784562961,36.628437364220794,36.742794142438768,36.837531184278653,36.912969554844139,36.969430319205941,37.007234542449105,37.02670328964458,37.028157625877476,37.011918616214594,36.978307325763012,36.927644819589425,36.860252162774252,36.776450420393658]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":"(L316+L446)*($S$42-1)","v":35.570134735945878},35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878,35.570134735945878]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L317+L447)*($S$42-1)","v":35.678004013588925},35.016680769231407,35.807069402750962,36.359469613784924,36.68146661415112,36.780645615685856,37.274687017607377,37.606493343845209,37.777267435740868,37.792470651341375,37.657564348600381,37.378009885500582,36.959268620083797,36.406801910307557,35.726071114156497,34.922537589655676,35.504186151539116,36.030344462652678,36.502036527660415,36.920286351145926,37.286117937743356,37.600555292096033,37.864622418817873,38.079343322513587,38.245742007835702,38.364842479389033,38.437668741797538,38.465244799703598,38.448594657712675,38.388742320448401,38.286711792552843,38.143527078631742,37.960212183300328,37.737791111217632,37.477287866981058,37.179726455206037]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L318+L448)*($S$42-1)","v":35.678004013588925},35.389233528131875,35.891653020060112,36.324630553435448,36.689468372562608,36.987468721696132,37.410216708482174,37.776603936131018,38.087683478127133,38.34450840800482,38.548131799274145,38.699606725430968,38.799986260000679,38.850323476478934,38.851671448370183,38.805083249220139,39.26456583249049,39.69342133744248,40.092092939279716,40.461023813208008,40.800657134412681,41.111436078139633,41.393803819574018,41.648203533915179,41.875078396381433,42.074871582152738,42.248026266466958,42.39498562451648,42.516192831513379,42.612091062650386,42.683123493139632,42.729733298168142,42.752363652978396,42.75145773275726,42.727458712710437,42.680809768037712]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":"(L319+L449)*($S$42-1)","v":35.678004013588925},35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925,35.678004013588925]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L320+L450)*($S$42-1)","v":35.678082585756876},35.470782610753204,36.670282118157303,37.588265387871516,38.233704958436753,38.615573368415873,39.37805488718174,39.948003501535403,40.327467266729876,40.522906417065698,40.540781186732993,40.387551809956214,40.069678521029708,39.593621554148257,38.965841143538441,38.192797523475065,38.90277684864877,39.547116818504051,40.12702872700801,40.643723868032637,41.098413535509643,41.492309023381644,41.826621625556449,42.102562635930987,42.321343348458733,42.484175057036722,42.592269055584673,42.646836638044064,42.649089098312672,42.600237730309871,42.501493827976688,42.354068685211345,42.1591735959232,41.918019854073371,41.631818753550156,41.301781588263218]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L321+L451)*($S$42-1)","v":35.678082585756876},35.631742946272965,36.363655622405396,37.01342548375105,37.58259295363564,38.072698455325188,38.680204002530665,39.22104047104591,39.696453540314771,40.10768888983835,40.45599219908911,40.742609147522607,40.968785414629366,41.135766679864879,41.244798622694816,41.297126922633787,41.874253494408336,42.41515132963503,42.920344659764744,43.390357716250698,43.825714730521966,44.226939934079162,44.59455755835117,44.92909183478352,45.231066994844333,45.501007269956254,45.739436891610431,45.946880091244282,46.123861100318393,46.270904150270646,46.38853347256169,46.477273298622627,46.537647859950027,46.570181387974777,46.575398114149955,46.553822269921739]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":"(L322+L452)*($S$42-1)","v":35.678082585756876},35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876,35.678082585756876]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Low",1539.9006346429692,1427.9286371859359,1388.5425161582771,1346.5991383083428,1302.180009007137,1255.3666336258389,1228.6697022805079,1200.3442800796292,1170.2885183287131,1138.5611009543925,1105.2207118822971,1070.3260350383682,1033.9357543491831,996.10855374041296,956.90311713803294,916.37812846841268,918.89450540413122,920.81462298878944,922.14948445895902,922.91009305033811,923.10745199917676,922.7525645418217,921.85643391430108,920.43006335254768,918.48445609300541,916.03061537160625,913.07954442448772,909.6422464879862,905.72972479804355,901.35298259078729,896.52302310255311,891.25084956928367,885.54746522702203,879.42387331228326,872.89107706091977,865.96007970897779]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",1539.9006346429692,1482.8934404017102,1463.3274850581374,1443.0153550880561,1421.9710434962294,1400.2085432869196,1385.3237948002068,1369.8334330898281,1353.7487737452088,1337.0811323566281,1319.8418245140988,1302.0421658074974,1283.6934718270029,1264.8070581624711,1245.394240403873,1225.4663341416046,1224.5300290493947,1223.2646268349506,1221.6748895484154,1219.7655792400096,1217.5414579597223,1215.0072877582054,1212.1678306854467,1209.027848791598,1205.5921041270026,1201.8653587416006,1197.8523746859555,1193.5579140101318,1188.9867387644183,1184.1436109988836,1179.0332927638165,1173.6605461092245,1168.0301330857237,1162.1468157433185,1156.015356132227,1149.6405163026025]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692,1539.9006346429692]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",1558.8977977210086,1447.0541894536766,1408.2905644765592,1366.8360782701745,1322.7764944703445,1276.1975767130787,1249.8673973507375,1221.8170036799304,1191.9458685145244,1160.3157417349298,1126.9883732205035,1092.02551285093,1055.4889105065622,1017.4403160668007,977.94147941136282,937.05415042038635,939.87894003859321,942.0763186136935,943.65786424860903,944.63515504534314,945.01976910647943,944.82328453470336,944.05727943236707,942.73333190171809,940.86302004554545,938.45792196609818,935.52961576584346,932.08967954745424,928.14969141318886,923.72122946550542,918.81587180707629,913.44519654016244,907.62078176712976,901.35420559084082,894.65704611346109,887.54088143736021]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",1558.8977977210086,1501.9928624979566,1482.810384749647,1462.8427483284802,1442.1046773066219,1420.610895755709,1406.0337196894484,1390.8192900124632,1374.9795134994881,1358.5262969261373,1341.4715470677424,1323.8271706994947,1305.6050745968996,1286.8171655351271,1267.4753502894657,1247.5915356356502,1246.9071097618321,1245.8763930191515,1244.5043962520394,1242.7961303050076,1240.7566060223228,1238.3908342489499,1235.7038258291548,1232.7005916073747,1229.3861424282507,1225.7654891359985,1221.8436425754874,1217.6256135910667,1213.1164130273166,1208.3210517285902,1203.2445405394681,1197.8918903042381,1192.2681118678261,1186.3782160745156,1180.2272137688151,1173.8201157951644]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086,1558.8977977210086]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",1565.6199651377908,1458.2101454544541,1423.6210287024157,1385.8730617852661,1345.0669241703226,1301.303295325122,1277.6974855291712,1252.04616490487,1224.2574432476652,1194.4038098475326,1162.5577539932092,1128.7917649738179,1093.1783320792658,1055.7899445983414,1016.6990918202038,975.97826303451291,980.152553813449,983.59031553783871,986.30513994995522,988.31061879099798,989.62034380284535,990.24790672749225,990.20689930654669,989.51091328149221,988.17354039444797,986.20837238689955,983.62900100058675,980.44901797749367,976.68201505911725,972.34158398718728,967.44131650368627,961.99480435011299,956.01563926809104,949.51741299982507,942.51371728670267,935.01814387035051]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",1565.6199651377908,1511.0944262496371,1494.2657940997876,1476.5154501290467,1457.8606791893037,1438.3187661318177,1425.6361872825585,1412.2055250123658,1398.0407568973119,1383.1558605144276,1367.5648134404155,1351.2815932518079,1334.320177525512,1316.694543838039,1298.418669766035,1279.5065328866767,1280.0483129553334,1280.1835759742021,1279.9182042632694,1279.2580801426022,1278.2090859319853,1276.7771039520183,1274.968016522482,1272.7877059633595,1270.2420545948719,1267.3369447367406,1264.0782587094561,1260.4718788328958,1256.5236874272105,1252.2395668122831,1247.6253993082639,1242.6870672349605,1237.4304529129263,1231.8614386619665,1225.9859068021437,1219.8097396534436]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908,1565.6199651377908]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",1571.7374728998268,1466.628387396345,1434.275606839911,1398.5043443050538,1359.423554293134,1317.1421913057563,1294.9903364614638,1270.6126621593819,1243.921909828988,1214.9965267908128,1183.9149603640469,1150.7556578682979,1115.5970666240219,1078.5176339504656,1039.5958071672737,998.91003359463923,1003.82225648807,1007.9374136240415,1011.2702138755902,1013.8353661145893,1015.647579213645,1016.7215620454946,1017.0720234824507,1016.7136723966959,1015.6612176610982,1013.92936814784,1011.5328327293807,1008.4863202784418,1004.8045396672185,1000.5021997681591,995.59400945398386,990.09467759688994,984.01891306920925,977.38142474390384,970.19692149305024,962.48011218898421]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",1571.7374728998268,1518.4512897727543,1502.888183482595,1486.3276081501178,1468.7882693015742,1450.2888724625291,1438.6247563889062,1426.1510705163828,1412.882941264231,1398.8354950527221,1384.0238583017801,1368.463157431137,1352.1685188609326,1335.155069010882,1317.437934300842,1299.0322411512445,1300.240568008654,1301.0089654183214,1301.3437991791386,1301.2514350900788,1300.7382389498123,1299.8105765578878,1298.4748137129716,1296.7373162139445,1294.6044498599492,1292.0825804495851,1289.1780737822844,1285.897295656818,1282.2466118722473,1278.2323882273492,1273.8609905211881,1269.1387845524566,1264.0721361206558,1258.6674110244762,1252.9309750628868,1246.869194034774]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268,1571.7374728998268]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",1582.0713805338846,1485.4342326335252,1460.9909875907226,1432.2510726368621,1399.3514320444694,1362.4290100863848,1345.4443545440938,1325.6233031886316,1302.8949576514517,1277.3579179087617,1249.1107839350784,1218.2521557054467,1184.880633195977,1149.0948163812598,1110.9933052363824,1070.674699737132,1078.1295423736976,1084.5825577434168,1090.0522333423751,1094.5570566652011,1098.1155152074407,1100.7460964648035,1102.4672879324696,1103.2975771054521,1103.2554514796263,1102.3593985500077,1100.6279058119567,1098.0794607611656,1094.7325508926647,1090.605663701803,1085.7172866842691,1080.0859073350969,1073.7300131494883,1066.6680916234363,1058.9186302518226,1050.5001165298534]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",1582.0713805338846,1533.3272155622742,1522.2196576571266,1509.8583867739999,1496.2669137789271,1481.4687495370647,1473.3910246340884,1464.2957562079484,1454.2019565662451,1443.1286380177373,1431.0948128707403,1418.1194934333257,1404.221692014085,1389.420420921075,1373.7346924625222,1357.1835189473843,1360.7059489613725,1363.6754342375834,1366.0999759112551,1367.9875751177076,1369.3462329918855,1370.1839506698325,1370.5087292864876,1370.328569977057,1369.6514738770766,1368.4854421214002,1366.8384758459249,1364.7185761857208,1362.1337442762231,1359.0919812525065,1355.6012882500067,1351.6696664036976,1347.3051168495622,1342.5156407225691,1337.3092391580381,1331.6939132911784]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846,1582.0713805338846]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",1607.7892405902801,1525.1577284542461,1514.0207073817903,1497.0800859905792,1474.5208377228651,1446.5279360213385,1438.2177752974997,1426.0240326224766,1409.9033479693628,1389.9889023516357,1366.4138767804961,1339.3114522678538,1308.8148098270569,1275.0571304694029,1238.1715952068539,1198.2913850523362,1210.0733130526876,1220.5020523823782,1229.602574482175,1237.3998507908752,1243.9188527485167,1249.1845517953584,1253.2219193709416,1256.0559269145851,1257.7115458667702,1258.2137476668165,1257.5875037545131,1255.8577855700937,1253.0495645528965,1249.1878121426967,1244.2974997797228,1238.40359890332,1231.5310809530602,1223.7049173695848,1214.9500795920337,1205.2915390599862]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",1607.7892405902801,1566.5691663781283,1562.9722235911784,1557.681864928853,1550.7298470009116,1542.1479264159123,1540.1151947071708,1536.7080460573454,1531.952160781042,1525.8732191942854,1518.4969016125031,1509.8488883507898,1499.9548597249466,1488.840496050052,1476.5314776414079,1463.0534848153138,1470.5009006604109,1477.2014426885901,1483.1659181976138,1488.4051344853294,1492.9298988490818,1496.7510185876965,1499.8793009985138,1502.3255533792246,1504.1005830279762,1505.2151972419872,1505.680203319886,1505.5064085591878,1504.7046202578949,1503.285645713531,1501.2602922240999,1498.6393670869859,1495.4336776009322,1491.6540310633206,1487.311234771995,1482.4160960246579]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801,1607.7892405902801]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",1642.9312595136307,1572.65604889425,1573.5904972663309,1567.3123642903033,1554.0515307171211,1534.0378772982824,1533.5713329077309,1528.242830182503,1518.0340140465216,1503.1103988083157,1483.6374987735826,1459.7808282489002,1431.705901542638,1399.5782329606125,1363.5633368094659,1323.8267273970473,1339.6045522612033,1353.7006652860841,1366.1461004054559,1376.9718915506423,1386.2090726545036,1393.8886776501784,1400.0417404699112,1404.6992950456693,1407.8923753108681,1409.6520151974785,1410.0092486380499,1408.9951095656911,1406.6406319123937,1402.9768496106944,1398.0347965936933,1391.8455067933892,1384.4400141420679,1375.8493525733413,1366.1045560189555,1355.2366584112026]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",1642.9312595136307,1608.3713160038956,1611.6093540053328,1612.7428536019036,1611.8112811797591,1608.8541031235472,1612.3218611900836,1614.0815254097161,1614.165010688459,1612.604231933989,1609.4311040532455,1604.6775419527446,1598.3754605398904,1590.5567747211858,1581.2533994034079,1570.4972494945757,1581.550737686229,1591.6760282306464,1600.8865521895921,1609.1957406249248,1616.6170245978776,1623.1638351715219,1628.8496034070872,1633.6877603662344,1637.6917371111958,1640.8749647030461,1643.2508742046134,1644.832896677344,1645.6344631832851,1645.6690047838947,1644.9499525412227,1643.4907375165535,1641.304790772856,1638.4055433714091,1634.8064263740657,1630.5208708425046]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307,1642.9312595136307]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",1672.3963975719844,1609.4818598920292,1617.8348960461485,1618.0815483961712,1610.4801851332427,1595.2891744491242,1599.6256949456083,1598.4800939485106,1591.8493979926952,1579.9196323644287,1562.8768223467962,1540.9069932238708,1514.1961702817421,1482.9303788036266,1447.2956440736684,1407.4779913773775,1425.7583810507906,1442.1486566361818,1456.6836978757567,1469.3983845089786,1480.3275962770319,1489.5062129214182,1496.969114182632,1502.7511798008586,1506.8872895179088,1509.4123230739701,1510.3611602098813,1509.7686806671095,1507.6697641858632,1504.0992905069702,1499.0921393718845,1492.6831905208278,1484.9073236943402,1475.7994186344545,1465.3943550811068,1453.7270127748452]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",1672.3963975719844,1641.8190423167346,1649.2717557121046,1654.3591306500052,1657.1255242971806,1657.6152938186813,1664.4743628071801,1669.4136663707234,1672.4690743962612,1673.6764567725661,1673.071683387577,1670.6906241287591,1666.5691488845764,1660.7431275424804,1653.2484299902269,1644.1209261169731,1657.4207297242542,1669.6773109384067,1680.905765234457,1691.1211880875289,1700.3386749720426,1708.5733213644871,1715.8402227392787,1722.15447457132,1727.5311723361558,1731.9854115080288,1735.5322875631516,1738.1868959761869,1739.9643322224708,1740.8796917766772,1740.9480701141451,1740.1845627093533,1738.6042650386737,1736.2222725765801,1733.0536807981912,1729.1135851784261]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844,1672.3963975719844]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",1677.4680733662462,1646.3747244176279,1683.5363239784003,1709.5084528390091,1724.647743916735,1729.3108301297275,1752.5391104541766,1768.1396053303167,1776.1688685930255,1776.8836762031328,1770.5408041170792,1757.3970282926709,1737.7091246904936,1711.7338692671697,1679.728037980597,1641.9484067905732,1669.295701558163,1694.0340184240151,1716.2115028822068,1735.8763004230332,1753.0765565391648,1767.8604167237052,1780.2760264683739,1790.3715312644583,1798.195076605494,1803.7948079827729,1807.2188708884873,1808.5154108156955,1807.7325732557201,1804.9185037007383,1800.1213476437929,1793.3892505762203,1784.7703579898023,1774.3128153783796,1762.0647682328961,1748.0743620451433]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",1677.4680733662462,1663.8909890175764,1687.5131809099678,1707.8704292707605,1725.0239615510218,1739.0350051994581,1758.9112922990207,1776.1376729181836,1790.763659275972,1802.8387635937545,1812.4124980917595,1819.5343749895478,1824.2539065080689,1826.6206048668739,1826.6839822859276,1824.4935509871345,1846.0969838308074,1866.2604273174531,1885.0047181579675,1902.3506930633491,1918.319188743634,1932.931041911706,1946.207089277593,1958.1681675519901,1968.8351134464842,1978.2287636708593,1986.3699549376208,1993.2795239571369,1998.9783074407017,2003.4871420986988,2006.8268646424244,2009.0183117819945,2010.0823202301324,2010.039726696946,2008.9113678934295,2006.7180805302992]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462,1677.4680733662462]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1677.471767583645,1667.725171626488,1724.1218839235814,1767.282583895571,1797.6291322197999,1815.583389574643,1851.4328839514694,1878.2300838080942,1896.071282291917,1905.260219398637,1906.1006351187609,1898.8962694444099,1883.9508623709917,1861.568153889232,1832.0518839913525,1795.7057926718419,1829.08679824254,1859.3816467832355,1886.6472895448028,1910.9406777736442,1932.3187627189704,1950.8384956305042,1966.5568277563327,1979.5307103440302,1989.8170946438313,1997.4729319033154,2002.5551733711291,2005.1207702969421,2005.2266739283693,2002.9298355140411,1998.2872063036061,1991.3557375446999,1982.1923804854816,1970.854086376545,1957.3978064650589,1941.8804919991974]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1677.471767583645,1675.2930227823397,1709.7052658617613,1740.2554109042869,1767.015883793028,1790.0591104082903,1818.6221196910387,1844.0505575739685,1866.4029920054413,1885.7379909365104,1902.114122316882,1915.5899540954683,1926.2240542228251,1934.0749906478613,1939.2013313199643,1941.6616441908222,1968.7963291377266,1994.2276522913455,2017.9802613736078,2040.0788041065528,2060.5479282110837,2079.412281411468,2096.6965114286004,2112.4252659841582,2126.623192800881,2139.3149395993701,2150.5251541034477,2160.2784840344098,2168.5995771146418,2175.5130810654614,2181.0436436092568,2185.215912467027,2188.054535362849,2189.5841600177118,2189.829434153648,2188.8150054923649]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645,1677.471767583645]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",51,50.271428571428572,49.542857142857144,48.814285714285724,48.085714285714296,47.357142857142868,46.628571428571448,45.90000000000002,45.171428571428592,44.442857142857164,43.714285714285737,42.985714285714316,42.257142857142888,41.52857142857146,40.80000000000004,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043,37.885714285714329,37.521428571428622,37.157142857142908,36.792857142857194,36.42857142857148,36.064285714285766,35.700000000000053,35.335714285714339,34.971428571428632,34.607142857142918,34.242857142857204,33.87857142857149,33.514285714285776,33.150000000000063,32.785714285714349]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",51,50.635714285714286,50.271428571428572,49.907142857142858,49.542857142857144,49.178571428571438,48.814285714285724,48.45000000000001,48.085714285714296,47.721428571428582,47.357142857142868,46.992857142857154,46.628571428571448,46.264285714285734,45.90000000000002,45.535714285714306,45.171428571428592,44.807142857142878,44.442857142857164,44.07857142857145,43.714285714285737,43.35000000000003,42.985714285714316,42.621428571428602,42.257142857142888,41.892857142857174,41.52857142857146,41.164285714285747,40.80000000000004,40.435714285714326,40.071428571428612,39.707142857142898,39.342857142857184,38.97857142857147,38.614285714285757,38.250000000000043]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Low",{"$f":"$S$39","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$39","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$39","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$39","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$39","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"$S$39","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$39","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$39","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L293 * 1 + L423) +L325) * 1000 / (L165 * 8760)) + L357 + 0","v":39.561734957583219},36.936624981273852,35.642343245231267,34.346981349488544,33.050616667404178,31.753321097466682,30.826184584852481,29.900929331069069,28.974931126387812,28.0482447963605,27.120921863569873,26.193010857494496,25.264557594243655,24.335605429769636,23.406195489698874,22.476366878523113,22.298797989974787,22.121215001557033,21.943620556725236,21.766017217881068,21.588407476399581,21.410793762012759,21.233178451633133,21.055563877691739,20.877952336058062,20.700346093604111,20.522747395469359,20.345158472079479,20.167581545968119,19.990018838447678,19.812472576174461,19.634944997648955,19.45743835969337,19.279954943946482,19.102497063415516,18.925067069125042]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L294 * 1 + L424) +L326) * 1000 / (L166 * 8760)) + L358 + 0","v":39.561734957583219},38.215373406763341,37.545299033382307,36.875089918972314,36.20475075845291,35.534286041230992,34.993127230286248,34.451851269696718,33.910462097695124,33.368963488306854,32.82735906007948,32.285652284277312,31.743846492570921,31.20194488425966,30.659950533060233,30.117866393489699,29.892495761774843,29.667040916808389,29.441504490180854,29.215889016311227,28.99019693719011,28.764430606860643,28.538592295650709,28.312684194175748,28.086708417124409,27.860667006843119,27.634561936731231,27.408395114458632,27.182168385018638,26.955883533624078,26.729542288458894,26.503146323291727,26.276697259962489,26.050196670746981,25.823646080609901,25.597046969350536]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L295 * 1 + L425) +L327) * 1000 / (L167 * 8760)) + L359 + 0","v":39.561734957583219},39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219,39.561734957583219]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L296 * 1 + L426) +L328) * 1000 / (L168 * 8760)) + L360 + 0","v":40.896291568329382},38.182785692685002,36.844816439654068,35.505689274981911,34.165488737240494,32.824293185596126,31.865675689643854,30.908976676088372,29.951486526416048,28.993264445590263,28.034365955265088,27.074843246224699,26.1147454956042,25.154119153201457,24.193008200619168,23.231454386487943,23.047862734255816,22.864256344052563,22.680638002764621,22.497010408936287,22.313376183799583,22.129737881574471,21.946097999135215,21.7624589851279,21.578823248616576,21.395193167328383,21.211571095562377,21.027959371821712,20.844360326225143,20.660776287749613,20.477209591354647,20.293662585035012,20.110137636848595,19.926637141964441,19.74316352977587,19.559719271123221]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L297 * 1 + L427) +L329) * 1000 / (L169 * 8760)) + L361 + 0","v":40.896291568329382},39.504732912970567,38.812197842397715,38.119517143789516,37.426696022144313,36.733739447804744,36.174431896883981,35.614998182483113,35.055442647544744,34.495769448665875,33.935982566259419,33.376085814075054,32.816082848117318,32.255977175007835,31.695772159831364,31.135471033501219,30.902531167178896,30.669501276288599,30.436384229131061,30.203182785154073,29.969899600382593,29.736537232540599,29.503098145881708,29.269584715751158,29.035999232894177,28.802343907529714,28.568620873203415,28.334832190434351,28.100979850169999,27.867065777059675,27.633091832560318,27.39905981788278,27.164971476791109,26.930828498261391,26.696632519011551,26.462385125907922]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L298 * 1 + L428) +L330) * 1000 / (L170 * 8760)) + L362 + 0","v":40.896291568329382},40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382,40.896291568329382]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L299 * 1 + L429) +L331) * 1000 / (L171 * 8760)) + L363 + 0","v":42.137517891052369},39.342641904433279,37.964762788997852,36.585478946515195,35.204900772350754,33.823129574477967,32.835384377024937,31.849482347740235,30.862646101524032,29.874949450402831,28.886461045695743,27.897244910175083,26.907360911497868,25.91686518470506,24.925810510455115,23.934246654708851,23.74496580156725,23.555668806545096,23.36635882921863,23.17703891622007,22.9877120158514,22.798380991620018,22.60904863484409,22.419717676457829,22.230390798133932,22.041070642828899,21.851759824846965,21.662460939510698,21.473176572519517,21.283909309071468,21.09466174282085,20.905436484738612,20.716236171942214,20.527063476559103,20.3379211146876,20.148811855518858]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L300 * 1 + L430) +L332) * 1000 / (L172 * 8760)) + L364 + 0","v":42.137517891052369},40.704325949323184,39.991313610177798,39.278118799115738,38.564748698881566,37.85121013117211,37.275344742397095,36.699323535537857,36.123152378781334,35.54683686056304,34.970382306345734,34.393793794223392,33.817076169436639,33.240234057890305,32.663271878751829,32.086193856201497,31.846384837937141,31.606467882823612,31.366446693076099,31.126324815699796,30.886105650889537,30.645792459905159,30.405388372457207,30.164896393641989,29.924319410455233,29.683660197916915,29.442921424833393,29.202105659222138,28.961215373424135,28.720252948923033,28.47922068089386,28.238120782496782,27.996955388936101,27.755726561296971,27.514436290177866,27.273086499129704]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L301 * 1 + L431) +L333) * 1000 / (L173 * 8760)) + L365 + 0","v":42.137517891052369},42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369,42.137517891052369]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L302 * 1 + L432) +L334) * 1000 / (L174 * 8760)) + L366 + 0","v":43.656425177926351},40.76134234550009,39.334152578836132,37.905388927245916,36.47517979933955,35.043642415053512,34.020239721066723,32.998674480562052,31.97607758890484,30.952532843652826,29.928117849844217,28.902904682725392,27.876960473806019,26.8503479308343,25.82312580068125,24.79534928278828,24.599182810647871,24.402999220426953,24.206801925197286,24.010594208928143,23.814379243497729,23.618160104383545,23.421939785216946,23.225721211364448,23.02950725268111,22.833300735566432,22.637104454440269,22.440921182746319,22.244753683582129,22.048604720046892,21.852477065394677,21.656373513073909,21.460296886733303,21.264250050271322,21.068235918005797,20.87225746504048]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L303 * 1 + L433) +L335) * 1000 / (L175 * 8760)) + L367 + 0","v":43.656425177926351},42.171919164107244,41.433508761411332,40.694890442165423,39.956072794017494,39.217063949576556,38.620670692396402,38.024101256947169,37.427362581944045,36.830461258101678,36.233403550004539,35.636195416367549,35.038842528815898,34.441350289310861,33.84372384633437,33.245968109933003,32.997618803228661,32.749149362922275,32.500564063976825,32.251866993446775,32.003062061062025,31.754153009120973,31.505143421741739,31.256036733523171,31.006836237657023,30.75754509353424,30.508166333881391,30.258702871461061,30.0091575053696,29.759532926958379,29.509831725407956,29.260056392976811,29.01020932995036,28.760292849307657,28.510309181128498,28.260260476756201]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L304 * 1 + L434) +L336) * 1000 / (L176 * 8760)) + L368 + 0","v":43.656425177926351},43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351,43.656425177926351]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L305 * 1 + L435) +L337) * 1000 / (L177 * 8760)) + L369 + 0","v":46.861330602469103},43.75572709742432,42.225178697937302,40.692493880354817,39.157868420053774,37.621477986086681,36.522864537335337,35.425964308520129,34.327730066383758,33.228279906346934,32.127721703069568,31.026154333536404,29.923668738174896,28.820348845168912,27.716272378820314,26.61151156931513,26.400734185296855,26.189937483224618,25.979125559749342,25.768302329868781,25.557471552257706,25.346636852326952,25.135801743352371,24.924969645968673,24.714143906287095,24.503327812865646,24.292524612734674,24.081737526661101,23.870969763817161,23.660224536005703,23.449505071585676,23.238814629230497,23.028156511648817,22.817534079393138,22.606950764880118,22.396410086747107]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L306 * 1 + L436) +L338) * 1000 / (L178 * 8760)) + L370 + 0","v":46.861330602469103},45.269059439470496,44.477533275060338,43.685709232286868,42.893601544012718,42.101223562440588,41.461861871368797,40.82225421305926,40.182411678577523,39.542344713977734,38.902063166875614,38.261576329065548,37.620892975559492,36.980021400396069,36.33896944952761,35.697744551058413,35.431524489580241,35.165145192338301,34.898612992392692,34.631933903991822,34.365113642791002,34.098157644570207,33.831071082576649,33.563858883612625,33.296525742970907,33.029076138316249,32.761514342598211,32.4938444360739,32.226070317514285,31.958195714656028,31.690224193961807,31.422159169739412,31.154003912672909,30.885761557807012,30.617435112029877,30.34902746108909]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L307 * 1 + L437) +L339) * 1000 / (L179 * 8760)) + L371 + 0","v":46.861330602469103},46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103,46.861330602469103]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L308 * 1 + L438) +L340) * 1000 / (L180 * 8760)) + L372 + 0","v":53.077749611136319},49.563817858763208,47.832640054969545,46.098192836294714,44.360828559915099,42.620855078754026,41.376148034057834,40.13293872386491,38.887840843226762,37.641042945924021,36.392713782796186,35.143005048537511,33.892053698731509,32.639983914742913,31.386908778575478,30.132931707703644,29.893858474170869,29.654763314426365,29.415651366105461,29.176527491991472,28.937396321503225,28.698262287772788,28.459129661040144,28.22000257897945,27.980885074483382,27.741781101359837,27.502694558336579,27.263629311722518,27.02458921703753,26.7855781398913,26.546599976372217,26.307658673186683,26.068758247780814,25.829902808668486,25.591096576187823,25.352343903909787]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L309 * 1 + L439) +L341) * 1000 / (L181 * 8760)) + L373 + 0","v":53.077749611136319},51.276545507639696,50.382020655854802,49.487002104413229,48.591518561213604,47.695596561656004,46.972844636311201,46.249701593967615,45.526188579059117,44.802325249678987,44.078129906274391,43.353619607220672,42.628810272799733,41.903716778920874,41.178353041745986,40.452732094230868,40.151749742501259,39.850533867700086,39.549095244263853,39.247444004962233,38.945589688356591,38.643541282127771,38.341307262682498,38.038895631411243,37.736313947920408,37.433569360532999,37.130668634315825,36.827618176864647,36.524424062057157,36.221092051955999,35.917627617032409,35.614035954856448,35.310322007392713,35.006490477018602,34.702545841379255,34.398492367174946]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L310 * 1 + L440) +L342) * 1000 / (L182 * 8760)) + L374 + 0","v":53.077749611136319},53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319,53.077749611136319]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L311 * 1 + L441) +L343) * 1000 / (L183 * 8760)) + L375 + 0","v":63.590563491696365},59.384261200125934,57.312346687315724,55.235624719652535,53.154679442064776,51.0700100409694,49.578105170399098,48.087587176317633,46.59447000129002,45.099037195756281,43.601538463912988,42.10219487039199,40.601203136470069,39.098739208076189,37.594961237494346,36.090012090092095,35.803296649874284,35.51655630639106,35.229797429657197,34.943026006296975,34.656247700912687,34.36946791018643,34.082691810994078,33.795924403594853,33.509170550791438,33.222435013820437,32.935722485624268,32.649037622071504,32.362385071624431,32.075769503899799,31.789195637531975,31.502668267714512,31.21619229378091,30.929772747172187,30.643414820137778,30.357123895518992]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L312 * 1 + L442) +L344) * 1000 / (L184 * 8760)) + L376 + 0","v":63.590563491696365},61.435023597552608,60.365353603708989,59.294910948100046,58.223747390121268,57.151910176203884,56.287371032207382,55.422241052562427,54.556556601939533,53.690351129642295,52.823655456320175,51.956498027521121,51.088905138462842,50.220901133766233,49.35250858534652,48.483748451196568,48.123589365803092,47.763100322301291,47.402298231954248,47.041198878649304,46.679817011632331,46.31816642925493,45.956260054729661,45.594110004774961,45.231727651912863,44.869123681097641,44.50630814126805,44.143290492346097,43.780079648148799,43.416684015618898,43.053111530742456,42.689369691472649,42.325465587952195,41.961405930285828,41.597197074097686,41.232845044074622]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L313 * 1 + L443) +L345) * 1000 / (L185 * 8760)) + L377 + 0","v":63.590563491696365},63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365,63.590563491696365]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L314 * 1 + L444) +L346) * 1000 / (L186 * 8760)) + L378 + 0","v":80.780686991282096},75.439841185339347,72.809151646686232,70.171702901070418,67.528370117486133,64.879891725087859,62.983976803601585,61.089555736704781,59.191617849348049,57.290565150620608,55.386748510257604,53.480475953704627,51.572019423771252,49.66162033221989,47.749494149240597,45.835834222603431,45.471425917591411,45.106987544548907,44.742527212582452,44.378052514619121,44.013570612642241,43.649088312294396,43.284612128783152,42.92014834568478,42.555703067975379,42.191282270409012,41.826891842194705,41.462537628794493,41.098225471561818,40.733961245859781,40.369750898242337,40.005600483234787,39.641516200224807,39.277504430959056,38.91357177813731,38.549725105603173]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L315 * 1 + L445) +L347) * 1000 / (L187 * 8760)) + L379 + 0","v":80.780686991282096},78.044268998200081,76.68690223456295,75.328411295971122,73.968877279760036,72.608373674056494,71.511066459965491,70.412917176802679,69.313981267500935,68.214309420039783,67.113948066755356,66.012939822052019,64.911323867187804,63.809136289456276,62.706410381949127,61.603176909139712,61.145903244724359,60.688176875676575,60.2300222954714,59.771462269594217,59.31251798557566,58.85320918767912,58.393554298034516,57.933570525791239,57.473273965645085,57.012679686931591,56.551801814322062,56.090653601031278,55.62924749533984,55.167595201128613,54.705707733051113,54.243595466885552,53.781268185557593,53.318735121256672,52.856004994035047,52.393086047223676]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L316 * 1 + L446) +L348) * 1000 / (L188 * 8760)) + L380 + 0","v":80.780686991282096},80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096,80.780686991282096]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L317 * 1 + L447) +L349) * 1000 / (L189 * 8760)) + L381 + 0","v":108.95943909628242},101.77044000082951,98.231942241917366,94.680529265561802,91.118242003039356,87.546726284899194,84.988474294368771,82.430826879106434,79.867322110144585,77.298734008908895,74.725718187791387,72.148834353543393,69.568563919588613,66.985323928805698,64.399478162908778,61.811346085082178,61.319012025125062,60.826645423943006,60.334257114336637,59.841857128838335,59.349454845503494,58.857059112698614,58.36467835711732,57.872320678411178,57.379993933180145,56.887705810574069,56.395463901373695,55.903275762130207,55.411148975718206,54.9190912094883,54.427110272087646,53.935214169924542,53.443411164206097,52.951709829449491,52.460119114370137,51.968648406073633]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L318 * 1 + L448) +L350) * 1000 / (L190 * 8760)) + L382 + 0","v":108.95943909628242},105.27716589061531,103.45393755553994,101.62830407714343,99.800483856441986,97.970669619545319,96.495248533240229,95.018155907273652,93.539527106086965,92.059483253836405,90.578133058665671,89.095574363546078,87.611895470313357,86.12717627468021,84.64148924297605,83.154900255772816,82.539384684528414,81.923081991177895,81.306042319180804,80.688311633543719,80.069932146849837,79.450942694195021,78.831379064027502,78.211274290834766,77.590658914703994,76.969561212053847,76.348007401202551,75.72602182591298,75.103627119624335,74.480844352691477,73.857693164654805,73.23419188327793,72.610357631878614,71.986206426264033,71.361753262434775,70.737012196057762]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L319 * 1 + L449) +L351) * 1000 / (L191 * 8760)) + L383 + 0","v":108.95943909628242},108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242,108.95943909628242]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L320 * 1 + L450) +L352) * 1000 / (L192 * 8760)) + L384 + 0","v":179.0805708781505},167.2811686238251,161.47568936753868,155.64470815805214,149.79270438415796,143.92319064879655,139.71727454063878,135.51103070720816,131.29416119721196,127.06818049066882,122.83434955370794,118.59372800334751,114.34721399794844,110.09557510442535,105.83947244597643,101.57947978649767,100.76961917945121,99.95971460112041,99.149783172893649,98.339840669748682,97.529901778936477,96.71998031886622,95.910089426627266,95.100241720797769,94.290449444852712,93.480724595469255,92.671079039256014,91.861524620851768,91.052073264900642,90.2427370740821,89.433528425149021,88.624460064756306,87.815545206776335,87.00679763275464,86.198231797171672,85.389862939236238]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L321 * 1 + L451) +L353) * 1000 / (L193 * 8760)) + L385 + 0","v":179.0805708781505},173.0379596159186,170.04948408497819,167.05594632939122,164.05786550856956,161.05569210009978,158.63527936076707,156.2115108685978,153.78468925944625,151.35508180580391,148.92292543414061,146.48843091155157,144.051786357824,141.61316020641704,139.1727037126667,136.73055308797129,135.71987004294405,134.70772719353548,133.69422556696131,132.67945704691985,131.66350538378666,130.64644707371627,129.62835212605557,128.60928473529259,127.58930387109658,126.56846379786877,125.54681453343086,124.52440225499916,123.50126965938584,122.47745628331884,121.45299878894541,120.42793121883906,119.40228522424957,118.37609026979548,117.34937381739589,116.32216149183931]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L322 * 1 + L452) +L354) * 1000 / (L194 * 8760)) + L386 + 0","v":179.0805708781505},179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505,179.0805708781505]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-3."]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"DOE Wind Vision 2015, Mone et al., 2017"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE Wind Vision 2015, Mone et al., 2017"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE Wind Vision 2015, Mone et al., 2017"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Offshore Wind","index":3,"n_rows":995,"n_cols":47,"rows_kept":995,"cut":false,"hidden":false,"merged":[[40,14,40,17],[41,14,41,17],[33,14,33,18],[37,14,37,17],[38,14,38,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[11,7,116,7],[52,14,52,15],[59,9,73,9],[75,9,89,9],[43,9,57,9],[43,14,43,17],[44,14,44,17],[45,14,45,17],[46,14,46,17],[47,14,47,17],[48,14,48,17],[49,14,49,17],[50,14,50,17],[27,9,41,9],[11,9,25,9],[39,14,39,17],[124,7,133,7],[124,9,138,9],[141,7,198,7],[141,9,155,9],[157,9,171,9],[173,9,187,9],[189,9,203,9],[871,0,888,4],[979,7,979,11],[980,7,980,11],[981,7,981,11],[982,7,982,11],[576,7,605,7],[576,9,620,9],[624,7,700,7],[624,9,668,9],[671,9,715,9],[719,9,763,9],[992,7,992,11],[993,7,993,11],[994,7,994,11],[983,7,983,11],[984,7,984,11],[985,7,985,11],[986,7,986,11],[987,7,987,11],[988,7,988,11],[14,14,14,15],[989,7,989,11],[990,7,990,11],[991,7,991,11],[768,6,768,19],[246,7,557,7],[246,9,290,9],[293,9,337,9],[340,9,384,9],[387,9,431,9],[434,9,478,9],[481,9,525,9],[528,9,572,9],[207,7,232,7],[207,9,221,9],[719,7,748,7],[209,21,209,27],[210,21,210,22],[211,21,211,22],[223,9,237,9],[42,14,42,17],[91,9,105,9],[107,9,121,9]]}
["Offshore Wind Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=ow"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Offshore Fixed",0.45110015598985775,null,null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0.42724211747940305]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0.41625995381389819,null,null,"Offshore Wind Techno-Resource Groups (TRG)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0.40348003058763798,null,null,"TRG",null,"LCOE Range ($/MWh)","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)","Weighted Water Depth (m)","Weighted Distance Site to Cable Landfall (km)","Weighted Average CAPEX ($/kW)","Weighted Average OPEX ($/kW/yr)","Weighted Average Net CF (%)","Potential Wind Plant Capacity (GW)","Potential Wind Plant Energy (TWh)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0.36590059964582822,null,null,"Fixed-Bottom","TRG 1","LCOE <= 141","8.5 - 9.0",8.612760187628254,13.35123828144228,5.5811379785792186,3891.0608952262214,135.72407952275381,0.45110015598985775,12.491269722013936,48.524526205319212]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0.50268403309122234,null,null,null,"TRG 2","LCOE <= 149","8.0 - 8.5",8.4393961076130548,16.011848646912078,8.7767569369113581,3981.6401503465918,141.15341657660773,0.42724211747940305,24.982539444027871,94.152869828811092]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0.49588016762432047,null," ",null,"TRG 3","LCOE <= 157","8.0 - 8.5",8.3474305805986404,18.600713366601159,14.944344752991862,4120.9634733416124,143.25122377867521,0.41625995381389819,49.965078888055743,182.00826617168178]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0.4844806297212304,null,null,null,"TRG 4","LCOE <= 192","8.0 - 8.5",8.3120536166191723,25.630687026060734,35.567918688291222,4657.2942574613089,150.06071868049668,0.40348003058763798,320,1131.2911184622014]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0.47283834497910349,null,null,null,"TRG 5","LCOE <= 306","7.5 - 8.0",7.8713155698885906,35.584552674712427,72.316426954926186,5442.4902518415574,157.46873455785357,0.36590059964582822,320,1023.3283395742592]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0.44603118382412127,null,null,"Floating","TRG 6","LCOE <= 166","9.5 - 10",9.6957696742577113,130.28153780567715,23.589403165972207,6077.7322262516172,104.51892087307269,0.50268403309122234,12.491269722013936,54.992820882782254]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0.4150336905008159,null,null,null,"TRG 7","LCOE <= 175","9.5 - 10",9.6795546999854434,144.92104797334238,39.997550510914436,6337.7726481265281,106.43154512717763,0.49588016762432047,24.982539444027871,107.63688375835871]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0.37206567564459503,null,null,null,"TRG 8","LCOE <= 188","9.5 - 10",9.4686060736902586,139.37885918452764,49.749451753461997,6500.6963329552809,110.17801649101946,0.4844806297212304,49.965078888055743,212.31116350599751]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0.35095542505937766,null,null,null,"TRG 9","LCOE <= 206","9.0 - 9.5",9.4205781700288167,135.54751790002933,70.426215980341354,6815.9124650992817,121.12932843478849,0.47283834497910349,99.930157776111486,413.94129811196552]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0.32294480462156294,null,null,null,"TRG 10","LCOE <= 229","9.0 - 9.5",9.0906368221942611,139.66269042265461,93.762750635359041,7063.0958980364885,127.65532140471488,0.44603118382412127,199.86031555222297,780.80584781992957]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0.31044145867392542,null,null,null,"TRG 11","LCOE <= 252","8.5 - 9.0",8.7028092922745088,322.94762033424911,117.76791609454109,7345.2496407839408,132.21138736777925,0.4150336905008159,199.86031555222297,726.80454180557649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRG 12","LCOE <= 274","8.0 - 8.5",8.1332050681277792,403.56391457688181,123.37208291038131,7351.4048346583568,133.66573080971199,0.37206567564459503,199.86031555222297,651.0194692552484]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Offshore Fixed",{"$f":"(L12)*8760","v":3951.6373664711541},null,null,null,"TRG 13","LCOE <= 299","7.5 - 8.0",7.7744597514856952,473.7989146590337,138.10984893544318,7537.5817796711226,134.68879837207101,0.35095542505937766,199.86031555222297,614.59106270786606]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",3742.6409491195709,null,null,null,"TRG 14","LCOE <= 341","7.0 - 7.5",7.4340801058715931,615.19040604341888,129.56887841168523,7728.2820271280416,129.99603068065028,0.32294480462156294,199.86031555222297,565.63068950626166]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",3646.4371954097483,null,null,null,"TRG 15","LCOE <= 438","7.5 - 8.0",7.4616906655294368,797.42041879151077,199.06581249988011,8331.1716279247576,136.69881082620611,0.31044145867392542,143.39977640871999,390.2620324174539]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",3534.4850679477086,null,null,"Total",null,null,null,null,null,null,null,null,null,2057.5092880541415,6997.3009300137128]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",3205.2892528974553]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",4403.5121298791073]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",4343.9102683890469,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",4244.0503163579788,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",4142.0639020169465,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",3907.2331702993024,null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",3635.6951287871475,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S37)/(1+S35)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",3259.2953186466525,null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",3074.3695235201481,null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",2828.9964884848914,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S40)/(1+S35) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",2719.4671779835867,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Offshore Fixed",{"$f":" $S$47 * (L76 + L142)","v":3891.0608952262214},null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S43>0,S42*S37*(1-S43)+(1-S42)*S40,S42*S37+(1-S42)*S40)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":" $S$47 * (L77 + L143)","v":3981.6401503465918},null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S42)*((1+S41)*(1+S35)-1)) + (S42*((1+S38)*(1+S35)-1)*(1-S43))) / (1+S35)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",4120.9634733416124,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",4657.2942574613089,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P56:P58,Q56:Q58)","v":1.0348749235986845}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",5442.4902518415574,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O76:T76,O78:T78)","v":0.86617912512573092}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",6077.7322262516172,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S43 * S48) / (1 - S43)","v":1.0892139165828461}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",6337.7726481265281,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S44 / (1 - (1 / (1 + S44)^S36))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",6500.6963329552809,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S45 / (1 - (1 / (1 + S45)^S36))","v":6.6028615601469248E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",6815.9124650992817]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",7063.0958980364885,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",7345.2496407839408,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",7351.4048346583568,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",7537.5817796711226,null,null,0,0.4,{"$f":"1+(1-S43)*((1+S39)^(O56+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",7728.2820271280416,null,null,1,0.4,{"$f":"1+(1-S43)*((1+S39)^(O57+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",8331.1716279247576,null,null,2,0.2,{"$f":"1+(1-S43)*((1+S39)^(O58+0.5)-1)","v":1.068193885292765}]
[]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Offshore Fixed",{"$f":"(L76+L142)*($S$47-1)","v":131.12739360516849}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",134.17988287697702]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",138.87503021716944]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",156.94919038210392]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",183.41002124152806]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",204.81745398440458]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",213.58072540847286]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",219.07119670239544]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",229.69387029793219]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",238.02386568381772]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",247.53234830042442]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",247.73977618490619]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",254.01387422815395]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",260.44040598445861]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",280.75757503239703]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Offshore Fixed",3535.2384333860641,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",3577.4244699955543,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",3630.8838012657452,null,"Depreciation",{"$f":"1/((1+S45)*(1+S35))^O75","v":0.94896227547525047},{"$f":"1/((1+S45)*(1+S35))^P75","v":0.90052940027516526},{"$f":"1/((1+S45)*(1+S35))^Q75","v":0.85456842881748352},{"$f":"1/((1+S45)*(1+S35))^R75","v":0.81095320075994881},{"$f":"1/((1+S45)*(1+S35))^S75","v":0.76956399469709869},{"$f":"1/((1+S45)*(1+S35))^T75","v":0.73028719953158239}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",3919.5246564355307,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",4383.2345500451565]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",5400.3229748943986]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",5475.6593659790351]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",5561.2899345602309]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",5705.7298575175992]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",5799.960492970692]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",5963.5275696460021]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",5987.9844025100747]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",6108.7218331025661]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",6279.6657466704391]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",6612.4055352787182]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Offshore Fixed",135.72407952275381]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",141.15341657660773]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",143.25122377867521]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",150.06071868049668]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",157.46873455785357]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",104.51892087307269]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",106.43154512717763]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",110.17801649101946]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",121.12932843478849]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",127.65532140471488]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",132.21138736777925]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",133.66573080971199]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",134.68879837207101]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",129.99603068065028]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",136.69881082620611]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Offshore Fixed",{"$f":"$S$44","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Offshore Fixed",{"$f":"L158+L174+L190","v":224.69506823498895}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",270.0357974740603]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",351.2046418586981]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",580.82041064367434]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",875.84568055487273]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",472.59179737281414]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",648.53255673901981]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",720.33520169265478]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",880.48873728375042]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",1025.1115393819794]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",1134.1897228375149]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",1115.6806559633762]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",1174.8460723404023]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",1188.1758744731437]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",1438.0085176136417]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","TRG 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","TRG 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Offshore Fixed",224.69506823498895]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",270.0357974740603]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",351.2046418586981]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",580.82041064367434]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",875.84568055487273]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",472.59179737281414]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",648.53255673901981]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",720.33520169265478]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",880.48873728375042]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",1025.1115393819794]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",1134.1897228375149]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",1115.6806559633762]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",1174.8460723404023]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",1188.1758744731437]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",1438.0085176136417]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Offshore Fixed",{"$f":" (($S$51 * $S$49 * $S$47 * (L76 * 1 + L142) +L92) * 1000 / (L12 * 8760)) + L108 + 0","v":105.16309222340254}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",114.22686362790087]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",120.56370506308113]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",137.22225210447183]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",171.24468642268332]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",122.99843243812091]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",129.43168722357854]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",136.12078527246672]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",147.58944035632254]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",162.67985931244982]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",181.66443582772149]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",203.22599220144039]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",220.13824315404847]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",242.4211435550007]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",270.5937178382481]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","TRG 1 - Offshore Fixed",{"$f":"(((L76*$S$51*(1-$S$43*$S$48))/(8760*L12*(1-$S$43))+L92/(8760*L12))*1000)+L108","v":98.687169616401775},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",106.45937967134938]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",110.89778221759478]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",122.21020292041601]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",147.47743522649822]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",111.93481118948482]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",115.15824031987709]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",120.20169069414077]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",128.31317048886419]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",139.42969896504974]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",154.33198283692434]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",173.14089226947516]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",186.71266181055364]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",205.59414484376154]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",225.13906667951011]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Low",0.45110015598985775,0.45777820852896162,0.46121109117651038,0.46457655744135629,0.46787460732345032,0.4711052408228088,0.47426845793946448,0.47736425867336829,0.48039264302458556,0.48335361099301827,0.48624716257878087,0.48907329778175884,0.49183201660205034,0.49452331903959001,0.49714720509442678,0.49970367476649535,0.50219272805587745,0.50461436496249124,0.50696858548641865,0.50925538962757777,0.51147477738601776,0.51362674876175485,0.51571130375472374,0.51772844236500615,0.51967816459252025,0.52156047043734799,0.52337535989940742,0.52512283297878037,0.52680288967538513,0.52841552998928698,0.52996075392043696,0.53143856146888413,0.53284895263457943,0.53419192741757193,0.53546748581781256,0.53667562783531753]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0.45110015598985775,0.45371330698342016,0.45505660888898269,0.45637353047087892,0.45766407172908963,0.45892823266362121,0.46016601327448647,0.46137741356166623,0.462562433525186,0.46372107316500755,0.4648533324811755,0.46595921147364516,0.46703871014245485,0.46809182848757908,0.46911856650903694,0.4701189242068029,0.47109290158090894,0.47204049863132302,0.47296171535807724,0.4738565517611395,0.47472500784052907,0.47556708359625227,0.47638277902828358,0.47717209413665496,0.47793502892133438,0.47867158338235394,0.47938175751968154,0.48006555133334922,0.48072296482332499,0.48135399798963441,0.48195865083225831,0.4825369233512159,0.48308881554648797,0.48361432741809374,0.48411345896601399,0.48458621019025505]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":"$L$12","v":0.45110015598985775},{"$f":"L249","v":0.45110015598985775},0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775,0.45110015598985775]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0.42724211747940305,0.43392017001850691,0.43735305266605567,0.44071851893090158,0.44401656881299562,0.4472472023123541,0.45041041942900978,0.45350622016291359,0.45653460451413086,0.45949557248256356,0.46238912406832611,0.46521525927130414,0.46797397809159563,0.47066528052913525,0.47328916658397208,0.47584563625604065,0.47833468954542269,0.48075632645203659,0.48311054697596389,0.48539735111712307,0.487616738875563,0.48976871025130009,0.49185326524426898,0.49387040385455139,0.49582012608206555,0.49770243192689323,0.49951732138895266,0.50126479446832561,0.50294485116493037,0.50455749147883222,0.50610271540998231,0.50758052295842948,0.50899091412412478,0.51033388890711717,0.5116094473073578,0.51281758932486288]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0.42724211747940305,0.42985526847296546,0.43119857037852799,0.43251549196042421,0.43380603321863492,0.4350701941531665,0.43630797476403177,0.43751937505121152,0.4387043950147313,0.43986303465455284,0.44099529397072079,0.44210117296319046,0.44318067163200014,0.44423378997712437,0.44526052799858223,0.4462608856963482,0.44723486307045424,0.44818246012086832,0.44910367684762253,0.4499985132506848,0.45086696933007436,0.45170904508579757,0.45252474051782887,0.45331405562620025,0.45407699041087968,0.45481354487189923,0.45552371900922684,0.45620751282289451,0.45686492631287029,0.4574959594791797,0.4581006123218036,0.45867888484076119,0.45923077703603327,0.45975628890763903,0.46025542045555928,0.46072817167980035]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":"$L$13","v":0.42724211747940305},{"$f":"L252","v":0.42724211747940305},0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305,0.42724211747940305]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0.41625995381389819,0.42293800635300205,0.42637088900055081,0.42973635526539672,0.43303440514749075,0.43626503864684923,0.43942825576350492,0.44252405649740872,0.445552440848626,0.4485134088170587,0.45140696040282124,0.45423309560579928,0.45699181442609077,0.45968311686363039,0.46230700291846721,0.46486347259053579,0.46735252587991782,0.46977416278653172,0.47212838331045903,0.4744151874516182,0.47663457521005814,0.47878654658579523,0.48087110157876412,0.48288824018904652,0.48483796241656069,0.48672026826138837,0.4885351577234478,0.49028263080282075,0.49196268749942551,0.49357532781332741,0.49512055174447744,0.49659835929292462,0.49800875045861992,0.49935172524161237,0.50062728364185294,0.50183542565935801]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0.41625995381389819,0.41887310480746059,0.42021640671302313,0.42153332829491935,0.42282386955313006,0.42408803048766164,0.42532581109852691,0.42653721138570666,0.42772223134922643,0.42888087098904798,0.43001313030521593,0.4311190092976856,0.43219850796649528,0.43325162631161951,0.43427836433307737,0.43527872203084333,0.43625269940494937,0.43720029645536346,0.43812151318211767,0.43901634958517993,0.4398848056645695,0.4407268814202927,0.44154257685232401,0.44233189196069539,0.44309482674537481,0.44383138120639437,0.44454155534372197,0.44522534915738965,0.44588276264736543,0.44651379581367484,0.44711844865629874,0.44769672117525633,0.4482486133705284,0.44877412524213417,0.44927325679005442,0.44974600801429548]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":"$L$14","v":0.41625995381389819},{"$f":"L255","v":0.41625995381389819},0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819,0.41625995381389819]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0.40348003058763798,0.41015808312674185,0.41359096577429061,0.41695643203913652,0.42025448192123055,0.42348511542058903,0.42664833253724471,0.42974413327114852,0.43277251762236579,0.4357334855907985,0.43862703717656104,0.44145317237953907,0.44421189119983057,0.44690319363737019,0.44952707969220701,0.45208354936427558,0.45457260265365762,0.45699423956027152,0.45934846008419883,0.461635264225358,0.46385465198379794,0.46600662335953502,0.46809117835250391,0.47010831696278632,0.47205803919030048,0.47394034503512816,0.4757552344971876,0.47750270757656055,0.47918276427316531,0.48079540458706721,0.48234062851821724,0.48381843606666441,0.48522882723235972,0.48657180201535216,0.48784736041559273,0.48905550243309781]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0.40348003058763798,0.40609318158120039,0.40743648348676292,0.40875340506865915,0.41004394632686986,0.41130810726140143,0.4125458878722667,0.41375728815944646,0.41494230812296623,0.41610094776278778,0.41723320707895573,0.41833908607142539,0.41941858474023508,0.42047170308535931,0.42149844110681717,0.42249879880458313,0.42347277617868917,0.42442037322910325,0.42534158995585747,0.42623642635891973,0.4271048824383093,0.4279469581940325,0.42876265362606381,0.42955196873443519,0.43031490351911461,0.43105145798013417,0.43176163211746177,0.43244542593112945,0.43310283942110522,0.43373387258741464,0.43433852543003854,0.43491679794899613,0.4354686901442682,0.43599420201587397,0.43649333356379422,0.43696608478803528]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":"$L$15","v":0.40348003058763798},{"$f":"L258","v":0.40348003058763798},0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798,0.40348003058763798]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0.36590059964582822,0.37257865218493208,0.37601153483248084,0.37937700109732675,0.38267505097942078,0.38590568447877927,0.38906890159543495,0.39216470232933875,0.39519308668055603,0.39815405464898873,0.40104760623475133,0.40387374143772931,0.4066324602580208,0.40932376269556048,0.41194764875039724,0.41450411842246582,0.41699317171184791,0.41941480861846175,0.42176902914238912,0.42405583328354823,0.42627522104198817,0.42842719241772531,0.4305117474106942,0.43252888602097656,0.43447860824849072,0.4363609140933184,0.43817580355537789,0.43992327663475084,0.44160333333135554,0.44321597364525744,0.44476119757640747,0.44623900512485465,0.44764939629054995,0.4489923710735424,0.45026792947378297,0.45147607149128804]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0.36590059964582822,0.36851375063939062,0.36985705254495316,0.37117397412684938,0.37246451538506009,0.37372867631959167,0.37496645693045694,0.37617785721763669,0.37736287718115646,0.37852151682097801,0.37965377613714596,0.38075965512961563,0.38183915379842531,0.38289227214354954,0.3839190101650074,0.38491936786277337,0.3858933452368794,0.38684094228729349,0.3877621590140477,0.38865699541710996,0.38952545149649953,0.39036752725222273,0.39118322268425404,0.39197253779262542,0.39273547257730484,0.3934720270383244,0.394182201175652,0.39486599498931968,0.39552340847929546,0.39615444164560487,0.39675909448822877,0.39733736700718636,0.39788925920245843,0.3984147710740642,0.39891390262198445,0.39938665384622551]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":"$L$16","v":0.36590059964582822},{"$f":"L261","v":0.36590059964582822},0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822,0.36590059964582822]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0.50268403309122234,0.50936208563032626,0.51279496827787496,0.51616043454272087,0.5194584844248149,0.52268911792417339,0.52585233504082907,0.52894813577473287,0.53197652012595009,0.53493748809438291,0.53783103968014545,0.54065717488312348,0.54341589370341492,0.5461071961409546,0.54873108219579136,0.55128755186785994,0.55377660515724203,0.55619824206385582,0.55855246258778324,0.56083926672894235,0.56305865448738235,0.56521062586311943,0.56729518085608832,0.56931231946637073,0.57126204169388484,0.57314434753871257,0.57495923700077201,0.57670671008014496,0.57838676677674972,0.57999940709065156,0.58154463102180154,0.58302243857024871,0.58443282973594401,0.58577580451893652,0.58705136291917714,0.58825950493668211]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0.50268403309122234,0.50529718408478475,0.50664048599034728,0.5079574075722435,0.50924794883045421,0.51051210976498584,0.51174989037585106,0.51296129066303076,0.51414631062655058,0.51530495026637213,0.51643720958254002,0.51754308857500975,0.51862258724381949,0.5196757055889436,0.52070244361040152,0.52170280130816749,0.52267677868227347,0.52362437573268761,0.52454559245944177,0.52544042886250408,0.52630888494189365,0.5271509606976168,0.5279666561296481,0.52875597123801954,0.52951890602269902,0.53025546048371852,0.53096563462104607,0.53164942843471374,0.53230684192468958,0.53293787509099899,0.53354252793362289,0.53412080045258048,0.53467269264785255,0.53519820451945832,0.53569733606737857,0.53617008729161963]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":"$L$17","v":0.50268403309122234},{"$f":"L264","v":0.50268403309122234},0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234,0.50268403309122234]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0.49588016762432047,0.50255822016342433,0.50599110281097315,0.50935656907581894,0.51265461895791309,0.51588525245727157,0.51904846957392714,0.52214427030783095,0.52517265465904828,0.52813362262748098,0.53102717421324352,0.53385330941622156,0.53661202823651311,0.53930333067405267,0.54192721672888944,0.54448368640095801,0.5469727396903401,0.549394376596954,0.55174859712088131,0.55403540126204043,0.55625478902048042,0.55840676039621751,0.5604913153891864,0.5625084539994688,0.56445817622698302,0.56634048207181065,0.56815537153387008,0.56990284461324303,0.57158290130984779,0.57319554162374975,0.57474076555489972,0.5762185731033469,0.5776289642690422,0.5789719390520347,0.58024749745227522,0.58145563946978029]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0.49588016762432047,0.49849331861788287,0.49983662052344541,0.50115354210534169,0.5024440833635524,0.50370824429808392,0.50494602490894924,0.50615742519612894,0.50734244515964877,0.5085010847994702,0.50963334411563821,0.51073922310810782,0.51181872177691756,0.51287184012204179,0.51389857814349971,0.51489893584126567,0.51587291321537165,0.51682051026578579,0.51774172699253995,0.51863656339560227,0.51950501947499172,0.52034709523071498,0.52116279066274629,0.52195210577111761,0.52271504055579709,0.5234515950168166,0.52416176915414425,0.52484556296781193,0.52550297645778765,0.52613400962409718,0.52673866246672107,0.52731693498567866,0.52786882718095074,0.52839433905255651,0.52889347060047665,0.52936622182471782]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":"$L$18","v":0.49588016762432047},{"$f":"L267","v":0.49588016762432047},0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047,0.49588016762432047]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0.4844806297212304,0.49115868226033427,0.49459156490788303,0.49795703117272894,0.50125508105482297,0.50448571455418145,0.50764893167083713,0.51074473240474094,0.51377311675595816,0.51673408472439097,0.51962763631015352,0.52245377151313155,0.52521249033342299,0.52790379277096267,0.53052767882579943,0.533084148497868,0.5355732017872501,0.53799483869386389,0.54034905921779131,0.54263586335895042,0.54485525111739042,0.5470072224931275,0.54909177748609639,0.55110891609637869,0.5530586383238929,0.55494094416872053,0.55675583363078007,0.55850330671015302,0.56018336340675767,0.56179600372065963,0.56334122765180961,0.56481903520025678,0.56622942636595208,0.56757240114894458,0.5688479595491851,0.57005610156669018]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0.4844806297212304,0.48709378071479281,0.48843708262035535,0.48975400420225157,0.49104454546046228,0.49230870639499386,0.49354648700585912,0.49475788729303888,0.49594290725655865,0.4971015468963802,0.49823380621254815,0.49933968520501781,0.50041918387382756,0.50147230221895167,0.50249904024040959,0.50349939793817555,0.50447337531228154,0.50542097236269568,0.50634218908944983,0.50723702549251215,0.50810548157190172,0.50894755732762487,0.50976325275965617,0.51055256786802761,0.51131550265270709,0.51205205711372659,0.51276223125105413,0.51344602506472181,0.51410343855469764,0.51473447172100706,0.51533912456363096,0.51591739708258855,0.51646928927786062,0.51699480114946639,0.51749393269738664,0.5179666839216277]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":"$L$19","v":0.4844806297212304},{"$f":"L270","v":0.4844806297212304},0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304,0.4844806297212304]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0.47283834497910349,0.47951639751820735,0.48294928016575611,0.48631474643060202,0.48961279631269605,0.49284342981205453,0.49600664692871022,0.49910244766261402,0.50213083201383124,0.50509179998226406,0.5079853515680266,0.51081148677100463,0.51357020559129607,0.51626150802883575,0.51888539408367251,0.52144186375574109,0.52393091704512318,0.52635255395173697,0.52870677447566439,0.5309935786168235,0.5332129663752635,0.53536493775100058,0.53744949274396947,0.53946663135425177,0.54141635358176599,0.54329865942659361,0.54511354888865315,0.54686102196802611,0.54854107866463075,0.55015371897853271,0.55169894290968269,0.55317675045812986,0.55458714162382516,0.55593011640681766,0.55720567480705818,0.55841381682456326]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0.47283834497910349,0.47545149597266589,0.47679479787822843,0.47811171946012465,0.47940226071833536,0.48066642165286694,0.48190420226373221,0.48311560255091196,0.48430062251443173,0.48545926215425328,0.48659152147042123,0.4876974004628909,0.48877689913170058,0.48983001747682481,0.49085675549828267,0.49185711319604863,0.49283109057015467,0.49377868762056876,0.49469990434732297,0.49559474075038523,0.4964631968297748,0.497305272585498,0.49812096801752931,0.49891028312590069,0.49967321791058011,0.50040977237159967,0.50111994650892722,0.50180374032259489,0.50246115381257073,0.50309218697888014,0.50369683982150404,0.50427511234046163,0.5048270045357337,0.50535251640733947,0.50585164795525972,0.50632439917950078]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":"$L$20","v":0.47283834497910349},{"$f":"L273","v":0.47283834497910349},0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349,0.47283834497910349]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0.44603118382412127,0.45270923636322513,0.45614211901077389,0.4595075852756198,0.46280563515771383,0.46603626865707232,0.469199485773728,0.47229528650763181,0.47532367085884908,0.47828463882728178,0.48117819041304433,0.48400432561602236,0.48676304443631385,0.48945434687385347,0.4920782329286903,0.49463470260075887,0.49712375589014091,0.49954539279675481,0.50189961332068211,0.50418641746184123,0.50640580522028122,0.50855777659601831,0.5106423315889872,0.51265947019926961,0.51460919242678382,0.51649149827161145,0.51830638773367088,0.52005386081304383,0.52173391750964859,0.52334655782355055,0.52489178175470053,0.5263695893031477,0.527779980468843,0.5291229552518355,0.53039851365207602,0.5316066556695811]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0.44603118382412127,0.44864433481768368,0.44998763672324621,0.45130455830514243,0.45259509956335314,0.45385926049788472,0.45509704110874999,0.45630844139592974,0.45749346135944952,0.45865210099927106,0.45978436031543901,0.46089023930790868,0.46196973797671836,0.46302285632184259,0.46404959434330045,0.46504995204106642,0.46602392941517246,0.46697152646558654,0.46789274319234075,0.46878757959540301,0.46965603567479258,0.47049811143051579,0.47131380686254709,0.47210312197091847,0.4728660567555979,0.47360261121661745,0.47431278535394505,0.47499657916761273,0.47565399265758851,0.47628502582389792,0.47688967866652182,0.47746795118547941,0.47801984338075149,0.47854535525235725,0.4790444868002775,0.47951723802451857]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":"$L$21","v":0.44603118382412127},{"$f":"L276","v":0.44603118382412127},0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127,0.44603118382412127]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",0.4150336905008159,0.42171174303991976,0.42514462568746852,0.42851009195231443,0.43180814183440847,0.43503877533376695,0.43820199245042263,0.44129779318432644,0.44432617753554371,0.44728714550397641,0.45018069708973896,0.45300683229271699,0.45576555111300848,0.4584568535505481,0.46108073960538493,0.4636372092774535,0.46612626256683554,0.46854789947344944,0.47090211999737674,0.47318892413853592,0.47540831189697585,0.47756028327271294,0.47964483826568183,0.48166197687596424,0.4836116991034784,0.48549400494830608,0.48730889441036551,0.48905636748973846,0.49073642418634322,0.49234906450024513,0.49389428843139516,0.49537209597984233,0.49678248714553763,0.49812546192853008,0.49940102032877065,0.50060916234627573]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",0.4150336905008159,0.41764684149437831,0.41899014339994084,0.42030706498183706,0.42159760624004777,0.42286176717457935,0.42409954778544462,0.42531094807262437,0.42649596803614415,0.42765460767596569,0.42878686699213364,0.42989274598460331,0.43097224465341299,0.43202536299853722,0.43305210101999508,0.43405245871776105,0.43502643609186709,0.43597403314228117,0.43689524986903538,0.43779008627209764,0.43865854235148721,0.43950061810721042,0.44031631353924172,0.4411056286476131,0.44186856343229253,0.44260511789331208,0.44331529203063968,0.44399908584430736,0.44465649933428314,0.44528753250059255,0.44589218534321645,0.44647045786217404,0.44702235005744612,0.44754786192905188,0.44804699347697213,0.4485197447012132]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",{"$f":"$L$22","v":0.4150336905008159},{"$f":"L279","v":0.4150336905008159},0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159,0.4150336905008159]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",0.37206567564459503,0.37874372818369889,0.38217661083124765,0.38554207709609356,0.38884012697818759,0.39207076047754608,0.39523397759420176,0.39832977832810557,0.40135816267932284,0.40431913064775554,0.40721268223351814,0.41003881743649612,0.41279753625678761,0.41548883869432729,0.41811272474916406,0.42066919442123263,0.42315824771061472,0.42557988461722857,0.42793410514115593,0.43022090928231504,0.43244029704075498,0.43459226841649212,0.43667682340946101,0.43869396201974337,0.44064368424725753,0.44252599009208521,0.4443408795541447,0.44608835263351765,0.44776840933012235,0.44938104964402426,0.45092627357517429,0.45240408112362146,0.45381447228931676,0.45515744707230921,0.45643300547254978,0.45764114749005486]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",0.37206567564459503,0.37467882663815744,0.37602212854371997,0.37733905012561619,0.3786295913838269,0.37989375231835848,0.38113153292922375,0.3823429332164035,0.38352795317992328,0.38468659281974482,0.38581885213591277,0.38692473112838244,0.38800422979719212,0.38905734814231635,0.39008408616377421,0.39108444386154018,0.39205842123564622,0.3930060182860603,0.39392723501281451,0.39482207141587677,0.39569052749526634,0.39653260325098955,0.39734829868302085,0.39813761379139223,0.39890054857607166,0.39963710303709121,0.40034727717441881,0.40103107098808649,0.40168848447806227,0.40231951764437168,0.40292417048699558,0.40350244300595317,0.40405433520122525,0.40457984707283101,0.40507897862075126,0.40555172984499233]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",{"$f":"$L$23","v":0.37206567564459503},{"$f":"L282","v":0.37206567564459503},0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503,0.37206567564459503]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",0.35095542505937766,0.35763347759848152,0.36106636024603028,0.36443182651087619,0.36772987639297022,0.3709605098923287,0.37412372700898439,0.37721952774288819,0.38024791209410547,0.38320888006253817,0.38610243164830071,0.38892856685127875,0.39168728567157024,0.39437858810910986,0.39700247416394668,0.39955894383601526,0.40204799712539729,0.40446963403201119,0.4068238545559385,0.40911065869709767,0.41133004645553761,0.4134820178312747,0.41556657282424359,0.41758371143452599,0.41953343366204016,0.42141573950686784,0.42323062896892727,0.42497810204830022,0.42665815874490498,0.42827079905880688,0.42981602298995691,0.43129383053840409,0.43270422170409939,0.43404719648709184,0.43532275488733241,0.43653089690483748]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",0.35095542505937766,0.35356857605294006,0.3549118779585026,0.35622879954039882,0.35751934079860953,0.35878350173314111,0.36002128234400638,0.36123268263118613,0.3624177025947059,0.36357634223452745,0.3647086015506954,0.36581448054316507,0.36689397921197475,0.36794709755709898,0.36897383557855684,0.3699741932763228,0.37094817065042884,0.37189576770084293,0.37281698442759714,0.3737118208306594,0.37458027691004897,0.37542235266577217,0.37623804809780348,0.37702736320617486,0.37779029799085428,0.37852685245187384,0.37923702658920144,0.37992082040286912,0.3805782338928449,0.38120926705915431,0.38181391990177821,0.3823921924207358,0.38294408461600787,0.38346959648761364,0.38396872803553389,0.38444147925977495]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",{"$f":"$L$24","v":0.35095542505937766},{"$f":"L285","v":0.35095542505937766},0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766,0.35095542505937766]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",0.32294480462156294,0.3296228571606668,0.33305573980821557,0.33642120607306147,0.33971925595515551,0.34294988945451399,0.34611310657116967,0.34920890730507348,0.35223729165629075,0.35519825962472346,0.35809181121048606,0.36091794641346403,0.36367666523375553,0.3663679676712952,0.36899185372613197,0.37154832339820054,0.37403737668758263,0.37645901359419648,0.37881323411812384,0.38110003825928296,0.3833194260177229,0.38547139739346004,0.38755595238642893,0.38957309099671128,0.39152281322422544,0.39340511906905312,0.39522000853111261,0.39696748161048556,0.39864753830709027,0.40026017862099217,0.4018054025521422,0.40328321010058937,0.40469360126628467,0.40603657604927712,0.40731213444951769,0.40852027646702277]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",0.32294480462156294,0.32555795561512535,0.32690125752068788,0.32821817910258411,0.32950872036079482,0.33077288129532639,0.33201066190619166,0.33322206219337142,0.33440708215689119,0.33556572179671273,0.33669798111288068,0.33780386010535035,0.33888335877416004,0.33993647711928426,0.34096321514074213,0.34196357283850809,0.34293755021261413,0.34388514726302821,0.34480636398978243,0.34570120039284469,0.34656965647223426,0.34741173222795746,0.34822742765998876,0.34901674276836014,0.34977967755303957,0.35051623201405913,0.35122640615138673,0.3519101999650544,0.35256761345503018,0.3531986466213396,0.35380329946396349,0.35438157198292108,0.35493346417819316,0.35545897604979892,0.35595810759771918,0.35643085882196024]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",{"$f":"$L$25","v":0.32294480462156294},{"$f":"L288","v":0.32294480462156294},0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294,0.32294480462156294]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",0.31044145867392542,0.31711951121302928,0.32055239386057804,0.32391786012542395,0.32721591000751798,0.33044654350687647,0.33360976062353215,0.33670556135743596,0.33973394570865323,0.34269491367708593,0.34558846526284848,0.34841460046582651,0.351173319286118,0.35386462172365762,0.35648850777849445,0.35904497745056302,0.36153403073994506,0.36395566764655896,0.36630988817048626,0.36859669231164544,0.37081608007008537,0.37296805144582246,0.37505260643879135,0.37706974504907376,0.37901946727658792,0.3809017731214156,0.38271666258347503,0.38446413566284798,0.38614419235945274,0.38775683267335465,0.38930205660450468,0.39077986415295185,0.39219025531864715,0.3935332301016396,0.39480878850188017,0.39601693051938525]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",0.31044145867392542,0.31305460966748783,0.31439791157305036,0.31571483315494658,0.31700537441315729,0.31826953534768887,0.31950731595855414,0.32071871624573389,0.32190373620925367,0.32306237584907521,0.32419463516524316,0.32530051415771283,0.32638001282652251,0.32743313117164674,0.3284598691931046,0.32946022689087057,0.33043420426497661,0.33138180131539069,0.3323030180421449,0.33319785444520716,0.33406631052459673,0.33490838628031994,0.33572408171235124,0.33651339682072262,0.33727633160540205,0.3380128860664216,0.3387230602037492,0.33940685401741688,0.34006426750739266,0.34069530067370207,0.34129995351632597,0.34187822603528356,0.34243011823055564,0.3429556301021614,0.34345476165008165,0.34392751287432272]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",{"$f":"$L$26","v":0.31044145867392542},{"$f":"L291","v":0.31044145867392542},0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542,0.31044145867392542]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Low",{"$f":"(L247)*8760","v":3951.6373664711541},4010.1371067137038,4040.2091587062309,4069.6906431862812,4098.581560153425,4126.881909607805,4154.5916915497091,4181.7109059787063,4208.2395528953693,4234.1776322988399,4259.52514419012,4284.2820885682077,4308.4484654339612,4332.0242747868087,4355.0095166271785,4377.4041909544994,4399.2082977694863,4420.4218370714234,4441.0448088610274,4461.0772131375816,4480.5190499015152,4499.3703191529721,4517.6310208913801,4535.3011551174541,4552.3807218304773,4568.8697210311684,4584.7681527188088,4600.076016894116,4614.7933135563735,4628.9200427061542,4642.4562043430278,4655.4017984674247,4667.7568250789154,4679.5212841779303,4690.6951757640381,4701.2784998373818]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",3951.6373664711541,3974.5285691747608,3986.2958938674883,3997.8321269248995,4009.1372683468253,4020.2113181333216,4031.0542762845016,4041.6661428001962,4052.0469176806296,4062.1966009254661,4072.1151925350973,4081.8026925091317,4091.2591008479044,4100.4844175511926,4109.478642619164,4118.2417760515937,4126.7738178487625,4135.0747680103896,4143.1446265367567,4150.9833934275821,4158.5910686830348,4165.9676523031703,4173.113144287764,4180.027544637097,4186.710853350889,4193.1630704294203,4199.3841958724106,4205.3742296801393,4211.133171852327,4216.6610223891976,4221.9577812905827,4227.0234485566516,4231.8580241872351,4236.4615081825013,4240.8339005422822,4244.975201266634]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541,3951.6373664711541]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",3742.6409491195709,3801.1406893621206,3831.2127413546477,3860.694225834698,3889.5851428018418,3917.8854922562218,3945.5952741981255,3972.714488627123,3999.2431355437861,4025.1812149472566,4050.5287268385368,4075.2856712166245,4099.4520480823776,4123.0278574352251,4146.0130992755958,4168.4077736029158,4190.2118804179026,4211.4254197198406,4232.0483915094437,4252.0807957859979,4271.5226325499316,4290.3739018013885,4308.6346035397964,4326.3047377658704,4343.3843044788946,4359.8733036795848,4375.7717353672251,4391.0795995425324,4405.7968962047898,4419.9236253545705,4433.4597869914451,4446.4053811158419,4458.7604077273327,4470.5248668263466,4481.6987584124545,4492.282082485799]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",3742.6409491195709,3765.5321518231776,3777.2994765159051,3788.8357095733163,3800.1408509952421,3811.2149007817384,3822.0578589329184,3832.669725448613,3843.0505003290464,3853.2001835738829,3863.1187751835141,3872.8062751575485,3882.2626834963212,3891.4880001996094,3900.4822252675804,3909.24535870001,3917.7774004971793,3926.0783506588064,3934.1482091851735,3941.9869760759989,3949.5946513314516,3956.9712349515867,3964.1167269361808,3971.0311272855142,3977.7144359993058,3984.1666530778375,3990.3877785208269,3996.377812328556,4002.1367545007438,4007.6646050376144,4012.9613639389995,4018.0270312050679,4022.8616068356514,4027.4650908309181,4031.8374831906995,4035.9787839150508]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709,3742.6409491195709]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",3646.4371954097483,3704.936935652298,3735.0089876448251,3764.4904721248754,3793.3813890920192,3821.6817385463992,3849.3915204883033,3876.5107349173004,3903.0393818339639,3928.977461237434,3954.3249731287142,3979.0819175068018,4003.2482943725549,4026.8241037254024,4049.8093455657727,4072.2040198930936,4094.00812670808,4115.2216660100175,4135.8446377996215,4155.8770420761757,4175.3188788401094,4194.1701480915663,4212.4308498299733,4230.1009840560473,4247.1805507690715,4263.6695499697616,4279.5679816574029,4294.8758458327102,4309.5931424949677,4323.7198716447483,4337.256033281622,4350.2016274060197,4362.5566540175105,4374.3211131165244,4385.4950047026314,4396.0783287759759]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",3646.4371954097483,3669.328398113355,3681.0957228060824,{"$f":"(O254)*8760","v":3692.6319558634937},3703.9370972854194,3715.0111470719157,3725.8541052230958,3736.4659717387904,3746.8467466192237,3756.9964298640602,3766.9150214736915,3776.6025214477258,3786.0589297864985,3795.2842464897867,3804.2784715577577,3813.0416049901878,3821.5736467873567,3829.8745969489837,3837.9444554753509,3845.7832223661762,3853.3908976216289,3860.767481241764,3867.9129732263582,3874.8273735756916,3881.5106822894832,3887.9628993680149,3894.1840248110043,3900.1740586187334,3905.9330007909211,3911.4608513277917,3916.7576102291769,3921.8232774952453,3926.6578531258288,3931.2613371210955,3935.6337294808768,3939.7750302052286]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":"(L255)*8760","v":3646.4371954097483},3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483,3646.4371954097483]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",3534.4850679477086,3592.9848081902587,3623.0568601827858,3652.5383446628357,3681.4292616299795,3709.7296110843599,3737.4393930262636,3764.5586074552612,3791.0872543719242,3817.0253337753948,3842.3728456666745,3867.1297900447621,3891.2961669105157,3914.8719762633627,3937.8572181037334,3960.2518924310543,3982.0559992460408,4003.2695385479783,4023.8925103375818,4043.924914614136,4063.3667513780701,4082.2180206295266,4100.4787223679341,4118.1488565940081,4135.2284233070322,4151.7174225077224,4167.6158541953637,4182.92371837067,4197.6410150329284,4211.7677441827091,4225.3039058195827,4238.2494999439805,4250.6045265554712,4262.3689856544852,4273.5428772405921,4284.1262013139367]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",3534.4850679477086,3557.3762706513153,3569.1435953440432,3580.679828401454,3591.9849698233797,3603.0590196098765,3613.9019777610565,3624.5138442767511,3634.894619157184,3645.044302402021,3654.9628940116522,3664.6503939856866,3674.1068023244593,3683.3321190277475,3692.3263440957185,3701.0894775281481,3709.621519325317,3717.9224694869445,3725.9923280133116,3733.831094904137,3741.4387701595892,3748.8153537797248,3755.9608457643189,3762.8752461136523,3769.5585548274439,3776.0107719059752,3782.231897348965,3788.2219311566942,3793.9808733288819,3799.508723865752,3804.8054827671376,3809.871150033206,3814.7057256637895,3819.3092096590558,3823.6816020188376,3827.8229027431889]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086,3534.4850679477086]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",3205.2892528974553,3263.788993140005,3293.8610451325321,3323.3425296125824,3352.2334465797262,3380.5337960341062,3408.2435779760103,3435.3627924050074,3461.891439321671,3487.8295187251415,3513.1770306164217,3537.9339749945088,3562.1003518602624,3585.6761612131099,3608.6614030534797,3631.0560773808006,3652.8601841957875,3674.073723497725,3694.6966952873286,3714.7290995638823,3734.1709363278164,3753.0222055792738,3771.2829073176813,3788.9530415437548,3806.0326082567785,3822.5216074574691,3838.4200391451104,3853.7279033204172,3868.4451999826747,3882.5719291324554,3896.1080907693295,3909.0536848937268,3921.4087115052175,3933.1731706042315,3944.3470621903389,3954.9303862636834]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",3205.2892528974553,3228.180455601062,3239.9477802937895,3251.4840133512007,3262.7891547731265,3273.8632045596232,3284.7061627108028,3295.3180292264974,3305.6988041069308,3315.8484873517673,3325.7670789613985,3335.4545789354329,3344.9109872742056,3354.1363039774938,3363.1305290454648,3371.8936624778948,3380.4257042750637,3388.7266544366908,3396.7965129630579,3404.6352798538833,3412.242955109336,3419.6195387294711,3426.7650307140652,3433.6794310633986,3440.3627397771907,3446.8149568557219,3453.0360822987113,3459.0261161064404,3464.7850582786282,3470.3129088154988,3475.6096677168839,3480.6753349829523,3485.5099106135358,3490.1133946088025,3494.4857869685839,3498.6270876929357]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553,3205.2892528974553]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",4403.5121298791073,4462.0118701216579,4492.083922114185,{"$f":"(O262)*8760","v":4521.5654065942344},4550.4563235613787,4578.7566730157587,4606.4664549576628,4633.5856693866599,4660.114316303323,4686.0523957067944,4711.3999075980737,4736.1568519761613,4760.3232288419149,4783.8990381947624,4806.8842800351322,4829.2789543624531,4851.08306117744,4872.296600479377,4892.919572268981,4912.9519765455352,4932.3938133094698,4951.2450825609258,4969.5057842993338,4987.1759185254077,5004.255485238431,5020.7444844391221,5036.6429161267624,5051.9507803020697,5066.6680769643272,5080.7948061141078,5094.3309677509815,5107.2765618753783,5119.63158848687,5131.3960475858839,5142.5699391719918,5153.1532632453354]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L263)*8760","v":4403.5121298791073},4426.403332582714,4438.170657275442,4449.7068903328527,4461.0120317547789,4472.0860815412761,4482.9290396924553,4493.5409062081499,4503.9216810885828,4514.0713643334202,4523.9899559430505,4533.6774559170854,4543.1338642558585,4552.3591809591462,4561.3534060271177,4570.1165394595473,4578.6485812567153,4586.9495314183432,4595.0193899447095,4602.8581568355357,4610.4658320909884,4617.8424157111231,4624.9879076957177,4631.9023080450515,4638.5856167588436,4645.0378338373739,4651.2589592803633,4657.248993088092,4663.0079352602806,4668.5357857971512,4673.8325446985364,4678.8982119646053,4683.7327875951887,4688.336271590455,4692.7086639502359,4696.8499646745877]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073,4403.5121298791073]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",4343.9102683890469,4402.4100086315975,4432.4820606241246,4461.963545104174,4490.8544620713183,4519.1548115256992,4546.8645934676015,4573.9838078965995,4600.5124548132626,4626.4505342167331,4651.7980461080133,4676.5549904861009,4700.7213673518545,4724.2971767047011,4747.2824185450718,4769.6770928723918,4791.4811996873796,4812.6947389893166,4833.3177107789206,4853.3501150554739,4872.7919518194085,4891.6432210708654,4909.9039228092724,4927.5740570353464,4944.6536237483715,4961.1426229490617,4977.041054636702,4992.3489188120093,5007.0662154742668,5021.1929446240474,5034.729106260922,5047.6747003853188,5060.0297269968096,5071.7941860958235,5082.9680776819305,5093.551401755275]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",4343.9102683890469,4366.8014710926536,4378.5687957853816,4390.1050288427932,4401.4101702647185,4412.4842200512148,4423.3271782023958,4433.9390447180895,4444.3198195985233,4454.4695028433589,4464.388094452991,4474.075594427025,4483.5320027657981,4492.7573194690858,4501.7515445370573,4510.5146779694869,4519.0467197666558,4527.3476699282837,4535.41752845465,4543.2562953454762,4550.8639706009271,4558.2405542210636,4565.3860462056573,4572.3004465549902,4578.9837552687823,4585.4359723473135,4591.6570977903039,4597.6471315980325,4603.4060737702202,4608.9339243070908,4614.2306832084769,4619.2963504745449,4624.1309261051283,4628.7344101003946,4633.1068024601755,4637.2481031845282]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469,4343.9102683890469]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",4244.0503163579788,4302.5500566005285,4332.6221085930556,4362.1035930731059,4390.9945100402492,4419.2948594946292,4447.0046414365333,4474.1238558655305,4500.6525027821936,4526.590582185665,4551.9380940769452,4576.6950384550328,4600.8614153207855,4624.437224673633,4647.4224665140027,4669.8171408413236,4691.6212476563105,4712.8347869582476,4733.4577587478516,4753.4901630244058,4772.9319997883404,4791.7832690397972,4810.0439707782043,4827.7141050042774,4844.7936717173015,4861.2826709179917,4877.181102605633,4892.4889667809402,4907.2062634431968,4921.3329925929784,4934.869154229852,4947.8147483542498,4960.1697749657405,4971.9342340647545,4983.1081256508614,4993.691449724206]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",4244.0503163579788,4266.9415190615846,4278.7088437543125,4290.2450768117242,4301.5502182336495,4312.6242680201458,4323.4672261713258,4334.0790926870204,4344.4598675674542,4354.6095508122908,4364.528142421922,4374.2156423959559,4383.6720507347291,4392.8973674380168,4401.8915925059882,4410.6547259384179,4419.1867677355858,4427.4877178972138,4435.5575764235809,4443.3963433144063,4451.004018569859,4458.3806021899936,4465.5260941745883,4472.4404945239221,4479.1238032377141,4485.5760203162445,4491.7971457592339,4497.7871795669635,4503.5461217391512,4509.0739722760218,4514.3707311774069,4519.4363984434758,4524.2709740740593,4528.8744580693256,4533.2468504291073,4537.3881511534582]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",4244.0503163579788,4244.0503163579788,4244.0503163579788,{"$f":"(O270)*8760","v":4244.0503163579788},4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788,4244.0503163579788]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L271)*8760","v":4142.0639020169465},4200.5636422594962,4230.6356942520233,4260.1171787320736,4289.0080956992178,4317.3084451535979,4345.0182270955011,4372.1374415244991,4398.6660884411613,4424.6041678446327,4449.9516797359129,4474.7086241140005,4498.8750009797532,4522.4508103326016,4545.4360521729714,4567.8307265002923,4589.6348333152791,4610.8483726172162,4631.4713444068202,4651.5037486833735,4670.9455854473081,4689.7968546987649,4708.0575564371729,4725.7276906632451,4742.8072573762702,4759.2962565769603,4775.1946882646016,4790.5025524399089,4805.2198491021654,4819.346578251947,4832.8827398888207,4845.8283340132175,4858.1833606247083,4869.9478197237231,4881.1217113098301,4891.7050353831737]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",4142.0639020169465,4164.9551047205532,4176.7224294132811,4188.2586624706919,4199.5638038926181,4210.6378536791144,4221.4808118302944,4232.092678345989,4242.473453226422,4252.6231364712585,4262.5417280808897,4272.2292280549245,4281.6856363936968,4290.9109530969854,4299.9051781649559,4308.6683115973856,4317.2003533945553,4325.5013035561824,4333.5711620825496,4341.4099289733749,4349.0176042288276,4356.3941878489622,4363.5396798335569,4370.4540801828898,4377.1373888966818,4383.5896059752131,4389.8107314182025,4395.8007652259312,4401.5597073981198,4407.0875579349904,4412.3843168363755,4417.4499841024435,4422.284559733027,4426.8880437282942,4431.260436088075,4435.4017368124269]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465,4142.0639020169465]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",3907.2331702993024,3965.7329105418521,3995.8049625343792,4025.2864470144295,4054.1773639815733,4082.4777134359533,4110.187495377857,4137.306709806855,4163.8353567235181,4189.7734361269886,4215.1209480182679,4239.8778923963555,4264.0442692621091,4287.6200786149566,4310.6053204553273,4332.9999947826473,4354.8041015976341,4376.0176408995721,4396.6406126891752,4416.6730169657294,4436.1148537296631,4454.96612298112,4473.2268247195279,4490.8969589456019,4507.9765256586261,4524.4655248593162,4540.3639565469566,4555.6718207222639,4570.3891173845213,4584.5158465343029,4598.0520081711766,4610.9976022955734,4623.3526289070651,4635.117088006079,4646.290979592186,4656.8743036655305]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",3907.2331702993024,3930.1243730029091,3941.8916976956366,3953.4279307530478,3964.7330721749736,3975.8071219614703,3986.6500801126499,3997.2619466283445,4007.6427215087779,4017.7924047536144,4027.7109963632456,4037.39849633728,4046.8549046760527,4056.0802213793413,4065.0744464473119,4073.837579879742,4082.3696216769108,4090.6705718385383,4098.7404303649046,4106.5791972557308,4114.1868725111826,4121.5634561313182,4128.7089481159128,4135.6233484652457,4142.3066571790378,4148.758874257569,4154.9799997005584,4160.9700335082871,4166.7289756804757,4172.2568262173454,4177.5535851187315,4182.6192523847994,4187.4538280153829,4192.0573120106492,4196.429704370431,4200.5710050947828]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024,3907.2331702993024]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",3635.6951287871475,3694.1948690296972,3724.2669210222243,3753.7484055022746,3782.6393224694179,3810.9396719237984,3838.6494538657021,3865.7686682946996,3892.2973152113627,3918.2353946148332,3943.5829065061134,3968.3398508842006,3992.5062277499542,4016.0820371028012,4039.0672789431719,4061.4619532704928,4083.2660600854792,4104.4795993874168,4125.1025711770199,4145.134975453575,4164.5768122175086,4183.4280814689655,4201.6887832073726,4219.3589174334465,4236.4384841464707,4252.9274833471609,4268.8259150348022,4284.1337792101085,4298.8510758723669,4312.9778050221475,4326.5139666590212,4339.459560783419,4351.8145873949097,4363.5790464939237,4374.7529380800306,4385.3362621533752]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",3635.6951287871475,3658.5863314907538,3670.3536561834817,{"$f":"(O278)*8760","v":3681.8898892408929},3693.1950306628187,3704.269080449315,3715.112038600495,3725.7239051161896,3736.1046799966225,3746.2543632414595,3756.1729548510907,3765.8604548251251,3775.3168631638978,3784.542179867186,3793.536404935157,3802.2995383675866,3810.8315801647555,3819.1325303263829,3827.2023888527501,3835.0411557435755,3842.6488309990282,3850.0254146191633,3857.1709066037574,3864.0853069530908,3870.7686156668824,3877.2208327454136,3883.4419581884035,3889.4319919961326,3895.1909341683204,3900.718784705191,3906.0155436065761,3911.0812108726445,3915.915786503228,3920.5192704984943,3924.891662858276,3929.0329635826274]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",{"$f":"(L279)*8760","v":3635.6951287871475},3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475,3635.6951287871475]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",3259.2953186466525,3317.7950588892022,3347.8671108817293,3377.3485953617796,3406.2395123289234,3434.5398617833034,3462.2496437252075,3489.3688581542046,3515.8975050708682,3541.8355844743387,3567.1830963656189,3591.940040743706,3616.1064176094596,3639.6822269623071,3662.6674688026769,3685.0621431299978,3706.8662499449852,3728.0797892469222,3748.7027610365258,3768.73516531308,3788.1770020770136,3807.028271328471,3825.2889730668785,3842.959107292952,3860.0386740059757,3876.5276732066663,3892.4261048943076,3907.7339690696144,3922.4512657318719,3936.5779948816526,3950.1141565185267,3963.059750642924,3975.4147772544147,3987.1792363534287,3998.3531279395361,4008.9364520128806]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",3259.2953186466525,3282.1865213502592,3293.9538460429872,3305.4900791003979,3316.7952205223237,3327.8692703088204,3338.71222846,3349.3240949756946,3359.704869856128,3369.8545531009645,3379.7731447105957,3389.4606446846301,3398.9170530234028,3408.1423697266914,3417.136594794662,3425.8997282270921,3434.4317700242609,3442.7327201858884,3450.8025787122551,3458.6413456030805,3466.2490208585332,3473.6256044786683,3480.7710964632624,3487.6854968125958,3494.3688055263879,3500.8210226049191,3507.042148047909,3513.0321818556376,3518.7911240278254,3524.318974564696,3529.6157334660811,3534.68140073215,3539.515976362733,3544.1194603579997,3548.4918527177811,3552.6331534421329]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525,3259.2953186466525]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",3074.3695235201481,3132.8692637626982,3162.9413157552253,3192.4228002352752,3221.313717202419,3249.6140666567994,3277.3238485987031,3304.4430630277006,3330.9717099443637,3356.9097893478342,3382.2573012391144,3407.0142456172016,3431.1806224829552,3454.7564318358022,3477.7416736761729,3500.1363480034938,3521.9404548184802,3543.1539941204182,3563.7769659100213,3583.8093701865755,3603.2512069505096,3622.1024762019665,3640.3631779403736,3658.0333121664476,3675.1128788794717,3691.6018780801624,3707.5003097678027,3722.80817394311,3737.5254706053674,3751.6521997551481,3765.1883613920227,3778.13395551642,3790.4889821279107,3802.2534412269247,3813.4273328130321,3824.0106568863762]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",3074.3695235201481,3097.2607262237548,3109.0280509164827,3120.5642839738935,3131.8694253958197,3142.943475182316,3153.786433333496,3164.3982998491906,3174.7790747296235,3184.9287579744605,3194.8473495840917,3204.5348495581261,3213.9912578968988,3223.216574600187,3232.210799668158,3240.9739331005876,3249.5059748977565,3257.806925059384,3265.8767835857511,3273.7155504765765,3281.3232257320292,3288.6998093521643,3295.8453013367584,3302.7597016860918,3309.4430103998834,3315.8952274784147,3322.1163529214045,3328.1063867291336,3333.8653289013214,3339.393179438192,3344.6899383395771,3349.7556056056455,3354.590181236229,3359.1936652314953,3363.5660575912771,3367.7073583156284]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481,3074.3695235201481]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",2828.9964884848914,2887.4962287274411,2917.5682807199682,{"$f":"(O286)*8760","v":2947.0497652000186},2975.9406821671623,3004.2410316215423,3031.9508135634464,3059.0700279924436,3085.5986749091071,3111.5367543125776,3136.8842662038578,3161.641210581945,3185.8075874476986,3209.3833968005461,3232.3686386409158,3254.7633129682367,3276.5674197832241,3297.7809590851612,3318.4039308747647,3338.4363351513189,3357.8781719152526,3376.7294411667099,3394.9901429051174,3412.6602771311909,3429.7398438442146,3446.2288430449053,3462.1272747325465,3477.4351389078533,3492.1524355701108,3506.2791647198915,3519.8153263567656,3532.7609204811629,3545.1159470926536,3556.8804061916676,3568.054297777775,3578.6376218511195]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"(L287)*8760","v":2828.9964884848914},2851.8876911884981,2863.6550158812261,2875.1912489386368,2886.4963903605626,2897.5704401470593,2908.4133982982389,2919.0252648139335,2929.4060396943669,2939.5557229392034,2949.4743145488346,2959.161814522869,2968.6182228616422,2977.8435395649303,2986.8377646329009,2995.600898065331,3004.1329398624998,3012.4338900241273,3020.503748550494,3028.3425154413194,3035.9501906967721,3043.3267743169072,3050.4722663015013,3057.3866666508347,3064.0699753646268,3070.522192443158,3076.7433178861479,3082.7333516938766,3088.4922938660643,3094.0201444029349,3099.31690330432,3104.3825705703889,3109.2171462009719,3113.8206301962387,3118.19302255602,3122.3343232803718]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914,2828.9964884848914]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",2719.4671779835867,2777.9669182261364,2808.0389702186635,2837.5204546987138,2866.4113716658576,2894.7117211202381,2922.4215030621417,2949.5407174911388,2976.0693644078024,3002.0074438112729,3027.3549557025526,3052.1119000806402,3076.2782769463938,3099.8540862992409,3122.8393281396116,3145.234002466932,3167.0381092819189,3188.2516485838564,3208.8746203734595,3228.9070246500141,3248.3488614139478,3267.2001306654047,3285.4608324038122,3303.1309666298862,3320.2105333429104,3336.6995325436005,3352.5979642312413,3367.9058284065482,3382.6231250688061,3396.7498542185867,3410.2860158554608,3423.2316099798581,3435.5866365913489,3447.3510956903629,3458.5249872764703,3469.1083113498148]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",2719.4671779835867,2742.3583806871934,2754.1257053799213,2765.6619384373321,2776.9670798592579,2788.0411296457546,2798.8840877969342,2809.4959543126288,2819.8767291930621,2830.0264124378987,2839.9450040475299,2849.6325040215643,2859.0889123603374,2868.3142290636256,2877.3084541315961,2886.0715875640262,2894.6036293611951,2902.9045795228226,2910.9744380491893,2918.8132049400147,2926.4208801954674,2933.7974638156024,2940.9429558001971,2947.85735614953,2954.540664863322,2960.9928819418533,2967.2140073848432,2973.2040411925718,2978.9629833647596,2984.4908339016301,2989.7875928030153,2994.8532600690842,2999.6878356996672,3004.2913196949339,3008.6637120547152,3012.8050127790671]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867,2719.4671779835867]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Low",{"$f":" $S$47*(L435 + L625)","v":3891.0608952262214},3615.5181976942104,3478.2787846377264,3337.8477573241148,3193.1612443343333,3046.346988506466,2953.7901750497676,2859.1056187549843,2761.2294482030725,2662.2894062321193,2561.2216214230807,2456.962222356914,2351.6389518717051,2244.1879385484117,2134.6091823870329,2022.9026833875687,2016.5194548733139,2010.1362263590586,2001.6252550067186,1993.1142836543786,1984.6033123020386,1973.9645981116134,1963.3258839211881,1952.6871697307631,1940.9845841212957,1928.2181270927854,1914.3877986452326,1900.5574701976802,1886.7271417501272,1871.8329418835322,1855.8748705978944,1839.9167993122567,1822.8948566075767,1805.8729139028965,1787.7870997791736,1769.7012856554511]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",3891.0608952262214,3746.374382236439,3675.094997160591,3602.7517406657003,3529.3446127517668,3455.9374848378338,3363.380671381135,3269.7599865053935,3176.1393016296524,3080.3908739158264,2984.6424462020004,2887.8301470691317,2791.0178479362635,2692.0778059653094,2593.1377639943557,2494.1977220234025,2473.9841650615945,2454.8344795188295,2434.6209225570215,2414.4073655952138,2393.1299372143631,2371.8525088335132,2350.5750804526629,2328.2337806527698,2306.95635227192,2284.6150524720269,2261.2098812530917,2238.8685814531991,2215.4634102342638,2192.0582390153286,2167.5891963773506,2144.1840251584154,2119.7149825204378,2095.2459398824599,2069.7130258254392,2045.2439831874617]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214,3891.0608952262214]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",3981.6401503465918,3702.9058385574535,3563.5386826628846,3420.9799125111881,3274.1656566833212,3124.1597865983272,3030.5391017225857,2934.7906740087597,2835.850632037806,2734.7828472287674,2631.5873195816434,2526.2640490964354,2417.7491643540984,2308.1704081927201,2196.4639091932559,2081.5657959366645,2076.2464388414519,2069.8632103271971,2062.4161103938995,2054.9690104606016,2045.3941676892191,2035.8193249178366,2026.2444821464539,2014.5418965369861,2003.9031823465612,1991.136725318051,1978.3702682895409,1964.5399398419881,1949.6457399753929,1934.7515401087978,1918.7934688231601,1902.8353975375223,1885.8134548328421,1867.7276407091197,1849.6418265853968,1831.5560124616743]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",3981.6401503465918,3834.8258945187254,3762.4826380238346,3689.0755101099007,3614.6045107769251,3540.1335114439494,3445.4489551491661,3349.7005274353396,3252.8882283024709,3156.0759291696022,3058.1997586176917,2959.2597166467372,2859.2558032567413,2759.2518898667449,2657.1202336386641,2554.9885774105824,2535.8388918678174,2515.6253349060098,2495.4117779442022,2475.1982209823941,2453.9207926015442,2432.6433642206939,2410.3020644208009,2387.9607646209083,2365.6194648210153,2343.2781650211227,2319.8729938021875,2296.4678225832522,2273.0626513643169,2249.6574801453817,2225.1884375074037,2200.7193948694262,2175.1864808124055,2150.717438174428,2125.1845241174078,2099.6516100603872]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918,3981.6401503465918]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",4120.9634733416124,3835.8459330382193,3693.2871628865223,3547.5367784776986,3397.5309083927041,3243.2695526315392,3147.5211249177141,3048.58108294676,2947.513298137721,2844.3177704905979,2737.9306285863468,2629.4157438440097,2518.7731162635887,2406.0027458450827,2291.1046325884913,2173.0149050747723,2167.6955479795597,2161.3123194653044,2153.8652195320069,2146.4181195987094,2136.8432768273265,2127.268434055944,2117.6935912845615,2105.9910056750941,2094.2884200656263,2081.5219630371162,2068.7555060086061,2053.861306142011,2040.0309776944582,2024.0729064088205,2008.114835123183,1991.0928924185025,1974.0709497138225,1955.9851355900996,1936.8354500473347,1917.6857645045693]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",4120.9634733416124,3969.8937318375756,3895.4227325045999,{"$f":" $S$47*(O442 + O632)","v":3820.9517331716243},3744.3529910005627,3667.7542488295026,3570.9419496966339,3473.065779144722,3374.1257371737688,3274.1218237837725,3173.0540389747348,3071.9862541656948,2968.7907265185718,2865.5951988714482,2761.335799805282,2656.0125293200731,2635.7989723582655,2615.5854153964574,2595.3718584346498,2574.0944300537994,2552.8170016729487,2530.4757018730566,2508.134402073164,2485.793102273271,2462.3879310543357,2438.9827598354004,2415.5775886164652,2391.1085459784872,2366.6395033405092,2342.1704607025317,2317.7014180645538,2292.1685040075336,2266.6355899505133,2241.1026758934931,2214.5058904174302,2187.9091049413673]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":" $S$47*(L443 + L633)","v":4120.9634733416124},4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124,4120.9634733416124]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",4657.2942574613089,4344.5160602628102,4187.0630902445182,4026.418505969099,3860.4545645984672,3691.2990089707073,3584.9118670664566,3476.39698232412,3364.6904833246563,3250.8562414871076,3132.7665139733886,3012.5490436215846,2890.2038304316952,2764.6670029846787,2637.0024326995772,2506.1462481573485,2500.8268910621359,2493.3797911288384,2485.9326911955409,2477.4217198432007,2466.7830056527755,2456.1442914623503,2445.5055772719252,2432.7391202434151,2418.9087917958627,2405.0784633483095,2390.1842634817144,2374.2261921960767,2358.2681209104394,2341.246178205759,2322.0964926629936,2304.0106785392713,2283.7971215774633,2263.5835646156556,2242.3061362348053,2221.0287078539554]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",4657.2942574613089,4491.3303160906771,4409.4122168244039,4326.430246139088,4243.4482754537721,4158.3385619303699,4050.8875486070765,3942.3726638647408,3832.7939077033616,3722.1512801229405,3611.508652542519,3498.738282124013,3384.9040402864644,3270.005927029873,3155.1078137732816,3038.0819576786048,3015.7406578787122,2993.3993580788192,2971.0580582789262,2947.6528870599914,2923.1838444220134,2898.7148017840354,2874.2457591460575,2849.77671650808,2824.2438024510598,2797.6470169749973,2772.1141029179762,2744.4534460228715,2717.8566605468086,2690.196003651703,2662.5353467565983,2634.8746898614922,2606.1501615473449,2577.425633233197,2547.6372335000065,2518.9127051858586]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089,4657.2942574613089]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",5442.4902518415574,5096.7320406527415,4922.257127929769,4743.5267295306267,4558.4131026172299,4367.9801186086206,4250.9542625139438,4129.6729207430972,4005.1999647151229,3876.4715230109791,3744.5514670497073,3609.4397968313083,3470.0726409367394,3328.5777422040851,3182.8273577952609,3034.9492305483518,3029.6298734531388,3023.2466449388839,3015.7995450055869,3006.2247022342035,2996.649859462821,2984.9472738533536,2973.2446882438858,2959.4143597963339,2944.5201599297384,2929.6259600631429,2912.6040173584629,2895.5820746537825,2876.4323891110175,2857.2827035682521,2836.0052751874018,2814.7278468065515,2792.3865470066585,2768.9813757877241,2744.5123331497462,2720.0432905117682]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",5442.4902518415574,5257.3766249281607,5166.9475543095468,5074.3907408528485,4980.7700559771074,4885.0216282632809,4764.804157911477,4642.4589447215876,4519.0498601126574,4394.5769040846826,4267.9762052186243,4141.3755063525641,4012.6470646484204,3882.854751525234,3751.9985669830048,3619.0146396026907,3594.5455969647132,3570.0765543267353,3544.5436402697151,3517.9468547936526,3491.3500693175897,3464.7532838415264,3437.0926269464212,3408.3680986322734,3379.6435703181255,3350.9190420039777,3321.1306422707876,3291.342242537597,3260.4899713853638,3229.6377002331315,3197.721557661856,3165.8054150905805,3132.8254011002628,3099.845387109945,3066.8653731196273,3033.8853591293096]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574,5442.4902518415574]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",6077.7322262516172,5692.6107725582278,5498.9861742924904,{"$f":" $S$47*(O450 + O640)","v":5301.1060903505831},5098.9705207325051,4893.6433368573007,4761.7232808960298,4627.6754820966726,4490.4360690401891,4350.0050417265766,4207.4462715748805,4062.759758585099,3914.8816313381903,3764.8757612531954,3612.7421483301164,3458.480792568952,3443.5865927023565,3428.6923928357614,3412.7343215501237,3395.7123788454437,3377.626564721721,3359.5407505979983,3340.3910650552334,3320.1775080934253,3298.9000797125755,3277.6226513317247,3254.2174801127894,3231.8761803128964,3207.4071376749189,3182.9380950369409,3157.4051809799207,3130.8083955038583,3104.2116100277954,3076.5509531326898,3048.8902962375846,3020.1657679234372]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" $S$47*(L451 + L641)","v":6077.7322262516172},5876.6605280525828,5776.6566146625864,5675.5888298535474,5573.4571736254666,5471.3255173973857,5342.5970756932411,5213.8686339890974,5084.07632086591,4952.1562649046391,4820.2362089433673,4687.2522815630527,4553.2044827636973,4419.1566839643401,4282.9811423268993,4146.8056006894576,4117.0172009562675,4088.2926726421192,4058.5042729089291,4027.6520017566959,3997.8636020235058,3965.9474594522303,3935.0951882999975,3903.179045728722,3871.2629031574465,3838.2828891671288,3806.3667465958533,3772.3228611864934,3739.3428471961752,3705.2989617868147,3671.2550763774548,3636.1473195490516,3602.1034341396908,3566.9956773112881,3530.8240490638427,3495.7162922354396]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172,6077.7322262516172]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",6337.7726481265281,5938.8208659855854,5738.8130392055928,5533.4858553303884,5323.9031857790133,5111.1289019705109,4973.8894889140265,4834.5223330194567,4691.9635628677606,4547.2770498779782,4399.3989226310696,4248.3291811270319,4095.1316967849107,3939.8064696047036,3781.2896281673698,3620.6450438919501,3605.7508440253555,3589.7927727397173,3573.83470145408,3556.8127587493996,3537.6630732066342,3518.5133876638693,3498.2998307020616,3478.0862737402535,3455.7449739403605,3433.4036741404689,3409.9985029215327,3385.5294602835552,3361.0604176455768,3335.527503588557,3308.9307181124937,3281.2700612173885,3253.6094043222834,3224.8848760081355,3195.0964762749459,3165.3080765417549]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",6337.7726481265281,6129.2538499941957,6026.0583223470712,5921.798923280905,5816.4756527956961,5709.0246394724027,5576.0407120920881,5441.9929132927318,5306.8812430743319,5170.7057014368911,5033.4662883804076,4896.2268753239223,4756.8597194293534,4616.4286921157418,4475.9976648021302,4333.4388946504341,4303.6504949172431,4272.7982237650094,4241.9459526127775,4211.0936814605448,4179.1775388892693,4147.2613963179938,4114.2813823276756,4081.3013683373583,4048.3213543470406,4014.2774689376802,3980.2335835283193,3946.1896981189593,3911.0819412905562,3875.9741844621526,3839.8025562147081,3804.694799386305,3768.5231711388592,3731.2876714723716,3695.1160432249258,3657.8805435584381]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281,6337.7726481265281]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",6500.6963329552809,6093.2335794619985,5887.9063955867941,5678.3237260354181,5464.485570807874,5246.391929904159,5107.0247740095901,4964.4660038578932,4818.715619449069,4669.7736207831176,4518.7038792790809,4364.442523517916,4206.989553499624,4047.4088406432475,3884.6365135297424,3719.7364435781533,3705.9061151306005,3689.9480438449627,3672.9261011402828,3655.9041584356023,3637.8183443118796,3617.6047873500725,3597.3912303882644,3576.1138020074141,3554.8363736265642,3531.4312024076285,3508.0260311886932,3483.5569885507157,3458.024074493695,3431.4272890176326,3404.8305035415697,3376.1059752274218,3348.4453183323167,3318.6569185991261,3288.868518865936,3258.0162477137028]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",6500.6963329552809,6286.8581777277359,6181.534907242527,6074.0838939192336,5966.6328805959402,5857.0541244345604,5720.8785827971196,5583.6391697406352,5445.335885265109,5305.9687293705401,5165.5377020569276,5022.9789319052315,4880.4201617535346,4736.7975201827958,4592.1110071930143,4447.4244942032319,4416.5722230509991,4385.7199518987663,4353.8038093274909,4321.8876667562154,4288.9076527658981,4255.9276387755799,4222.9476247852617,4188.9037393759018,4154.8598539665409,4120.8159685571809,4085.7082117287778,4050.6004549003746,4014.4288266529293,3979.3210698245266,3942.0855701580381,3905.9139419105932,3868.6784422441046,3831.442942577617,3793.1435714920867,3754.844200406556]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",6500.6963329552809,6500.6963329552809,6500.6963329552809,{"$f":" $S$47*(O458 + O648)","v":6500.6963329552809},6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809,6500.6963329552809]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" $S$47*(L459 + L649)","v":6815.9124650992817},6388.2361546441916,6173.3341279976048,5953.1127442558045,5728.6358748378343,5498.8396483246515,5353.0892639158265,5203.0833938308333,5049.8859094887111,4893.4968108894618,4734.979969452128,4572.2076423386234,4407.3075723870343,4239.2158881783171,4067.9325897124727,3893.4576769895002,3879.6273485419479,3863.6692772563106,3846.6473345516301,3828.561520427907,3810.4757063041843,3790.2621493423771,3768.9847209615264,3747.707292580676,3724.3021213617417,3700.8969501428064,3676.427907504828,3650.8949934478073,3624.2982079717453,3596.6375510766388,3568.9768941815346,3540.2523658673858,3510.4639661341962,3479.611694981963,3447.6955524106875,3415.7794098394129]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",6815.9124650992817,6592.4994671003542,6480.79296810089,6369.0864691014267,6255.2522272638771,6140.3541140072857,5996.7314724365469,5852.0449594467646,5706.2945750379413,5559.4803192100744,5411.6021919631658,5261.5963218781717,5111.5904517931776,4960.5207102891409,4807.3232259470187,4654.1257416048975,4622.209599033622,4589.2295850433038,4556.2495710529856,4523.2695570626684,4489.2256716533084,4455.1817862439466,4420.0740294155439,4384.9662725871412,4348.7946443396959,4312.6230160922505,4275.3875164257624,4239.2158881783171,4200.9165170927863,4163.6810174262991,4125.3816463407675,4087.0822752552376,4047.7190327506642,4008.3557902460916,3967.9286763224759,3928.5654338179038]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817,6815.9124650992817]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",7063.0958980364885,6625.844744810016,6405.6233610682166,6179.018748812161,5948.1586508799355,5711.9791958524984,5561.9733257675034,5408.7758414253822,5251.3228714070901,5090.6782871316709,4926.8420885991236,4759.8142758094491,4588.5309773436056,4415.1199360396758,4237.4534090595762,4057.6591392413916,4043.8288107938392,4028.9346109272433,4011.9126682225638,3994.8907255178833,3976.8049113941602,3956.591354432353,3936.3777974705449,3914.0364976706528,3891.6951978707598,3867.2261552327823,3842.7571125948039,3817.2241985377832,3789.563541642679,3761.9028847475724,3733.1783564334251,3703.389956700235,3672.5376855480017,3641.6854143957689,3609.7692718244934,3575.7253864151335]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",7063.0958980364885,6833.2996715233066,6718.4015582667143,6603.503445010123,6486.4775889154471,6368.3878614017285,6220.5097341548189,6071.5677354888676,5920.4979939848308,5768.3643810617514,5615.1668967196292,5460.9055409584653,5305.5803137782577,5148.1273437599675,4990.6743737416746,4831.093660885298,4799.1775183140226,4765.1336329046626,4732.1536189143444,4698.1097335049844,4663.0019766765809,4627.8942198481773,4591.7225916007328,4555.5509633532874,4519.3793351058421,4482.143835439354,4443.8444643538232,4405.5450932682925,4367.2457221827626,4327.8824796781901,4288.5192371736166,4249.1559946690431,4208.7288807454288,4167.2378954027699,4126.8107814791547,4085.3197961364972]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885,7063.0958980364885]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",7345.2496407839408,6899.4875162051285,6673.9467753681156,6443.0866774358901,6206.907222408453,5964.3445388667596,5811.1470545246384,5654.7579559253891,5493.0495002309281,5328.149430279338,5160.0577460706218,4987.7105761857347,4811.1079206246777,4631.3136508064936,4448.3277667311804,4262.1502683987419,4249.3838113702313,4235.5534829226781,4219.5954116370403,4202.5734689323608,4184.4876548086377,4165.3379692658718,4145.1244123040642,4123.8469839232139,4101.5056841233209,4077.0366414853434,4052.5675988473658,4025.9708133713029,3998.3101564761978,3970.6494995810922,3940.8610998479026,3911.0727001147116,3879.1565575434361,3847.2404149721606,3813.1965295628006,3779.1526441534406]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",7345.2496407839408,7109.0701857565036,6993.1082010808695,{"$f":" $S$47*(O466 + O656)","v":6873.9546021481083},6754.801003215347,6633.5196614445013,6481.3860485214218,6327.1246927602569,6171.7994655800503,6014.3464955617592,5856.8935255434662,5697.3128126870897,5535.6043569926287,5373.8959012981668,5210.0597027656195,5045.1596328140295,5012.1796188237122,4978.1357334143522,4944.0918480049922,4908.9840911765887,4873.876334348186,4837.7047061007397,4801.5330778532953,4764.2975781868072,4725.9982071012764,4687.6988360157457,4649.3994649302149,4610.0362224256423,4570.6729799210689,4530.2458659974545,4489.8187520738384,4448.3277667311804,4406.8367813885225,4364.2819246268218,4321.7270678651212,4278.1083396843787]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",{"$f":" $S$47*(L467 + L657)","v":7345.2496407839408},7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408,7345.2496407839408]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",7351.4048346583568,6919.4730385270968,6701.3793976233819,6475.838656786369,6244.9785588541445,6006.671360988621,5857.7293623226687,5705.5957493995893,5548.1427793812982,5386.4343236868363,5220.4703823162045,5050.2509552694028,4875.7760425464312,4697.0456441472888,4515.1236314910184,4328.946133158579,4319.3712903871965,4307.6687047777286,4294.9022477492181,4281.0719193016657,4265.113848016028,4248.0919053113475,4228.9422197685826,4209.7925342258177,4188.5151058449674,4166.1738060450743,4142.7686348261395,4117.2357207691193,4091.7028067120987,4064.0421498169931,4036.3814929218879,4006.5930931886978,3975.740822036465,3943.8246794651895,3910.8446654748718,3876.8007800655118]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",7351.4048346583568,7121.608608145174,7007.7743663076253,6891.8123816319912,6773.7226541182717,6655.6329266045532,6504.5631851005173,6352.4295721774379,6199.2320878353148,6043.9068606551082,5886.4538906368161,5727.9370491994823,5567.2924649240631,5405.5840092296012,5242.8116821160975,5078.9754835835502,5047.0593410122756,5014.0793270219565,4981.0993130316392,4948.119299041321,4913.0115422129174,4877.9037853845157,4842.7960285561121,4806.6244003086667,4769.3889006421787,4732.1534009756906,4693.8540298901607,4655.5546588046309,4616.1914163000574,4575.7643023764413,4535.3371884528269,4494.9100745292108,4453.4190891865519,4411.9281038438949,4369.3732470821951,4326.8183903204936]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568,7351.4048346583568]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",7537.5817796711226,7105.6499835398627,6886.492471217105,6659.8878589610495,6425.8361467716959,6185.4012060680889,6036.4592074021375,5882.1978516409736,5723.6810102036388,5560.9086830901333,5392.8169988814161,5219.4059575774872,5042.8033020164303,4860.8812893601616,4675.767662446764,4486.3985498571965,4477.8875785048558,4467.2488643144306,4455.5462787049628,4442.779821676454,4427.8856218098581,4410.8636791051786,4393.841736400499,4374.6920508577323,4353.414622476882,4331.0733226769889,4307.668151458055,4283.1991088200775,4257.6661947630564,4230.0055378679508,4201.2810095538025,4171.4926098206124,4140.6403386683805,4107.6603246780624,4074.6803106877437,4039.572553859341]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",7537.5817796711226,7305.6578103198544,7190.759697063264,7074.797712387629,6955.6441134548686,6835.4266431030646,6683.2930301799843,6529.0316744188203,6372.642575819571,6215.1896058012799,6054.5450215258588,5893.9004372504405,5731.1281101369368,5566.2280401853468,5400.264098814715,5232.1724146059978,5200.2562720347223,5168.3401294634477,5135.3601154731286,5101.3162300637687,5066.208473235366,5031.1007164069624,4995.9929595785597,4958.7574599120717,4921.5219602455845,4884.2864605790955,4844.923218074523,4806.6238469889931,4766.196733065377,4725.7696191417617,4685.3425052181456,4643.8515198754876,4601.2966631137888,4558.7418063520872,4515.1230781713448,4471.5043499906014]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226,7537.5817796711226]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",7728.2820271280416,7302.7334595110369,7086.7675614454074,{"$f":" $S$47*(O474 + O664)","v":6862.2906920274372},6629.3028512571263,6388.8679105535184,6242.0536547256515,6089.9200418025721,5931.4032003652392,5768.6308732517336,5600.5391890430174,5427.1281477390867,5249.4616207589879,5066.4757366836757,4878.1704955131509,4686.6736400854979,4680.2904115712436,4671.7794402189038,4662.2045974475204,4650.5020118380526,4636.6716833905002,4621.7774835239052,4605.8194122382665,4587.7335981145452,4567.5200411527367,4546.2426127718873,4523.9013129719942,4499.4322703340167,4473.8993562769956,4446.2386993818909,4417.5141710677435,4387.7257713345525,4356.8735001823188,4323.8934861920015,4289.8496007826416,4254.741843954238]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":" $S$47*(L475 + L665)","v":7728.2820271280416},7498.4858006148588,7384.6515587773101,7268.689574101676,7150.5998465879584,7030.3823762361535,6878.2487633130741,6722.9235361328692,6565.4705661145772,6406.9537246772425,6246.3091404018232,6083.5368132883186,5918.6367433367286,5752.6728019660959,5584.5811177573796,5414.361690710577,5383.5094195583433,5351.5932769870678,5319.6771344157933,5285.6332490064324,5251.5893635970724,5216.4816067686697,5181.3738499402662,5144.138350273779,5106.9028506072909,5069.6673509408038,5030.3041084362303,4990.9408659316568,4951.5776234270834,4911.150509503469,4869.6595241608111,4827.1046673991095,4784.5498106374098,4741.9949538757091,4697.3123542759231,4653.6936260951807]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416,7728.2820271280416]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",8331.1716279247576,7882.2178890888172,7652.4216625756335,7414.114464710111,7167.2962954922486,6911.9671549220448,6756.6419277418381,6594.9334720473753,6426.841787838659,6253.4307465347292,6073.636476716546,5888.5228498031474,5698.089865794539,5503.4013961097589,5302.3296979107236,5095.9386426164765,5090.6192855212639,5083.1721855879669,5073.5973428165835,5061.8947572071156,5049.128300178606,5033.1702288929682,5016.1482861882878,4998.0624720645656,4976.7850436837143,4955.5076153028649,4931.0385726648874,4905.5056586078663,4877.8450017127616,4849.1204733986124,4819.3320736654232,4787.4159310941477,4753.3720456847877,4719.3281602754269,4683.1565320279806,4644.8571609424507]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",8331.1716279247576,8087.5450729640215,7966.2637311931749,7843.9185180032864,7718.3816905562699,7590.7171202711679,7426.8809217386215,7261.9808517870324,7093.8891675783143,6923.6697405315135,6752.3864420656682,6577.9115293426958,6401.3088737816397,6223.64234680154,6043.848076983355,5861.9260643270854,5828.9460503367673,5794.9021649274073,5760.8582795180473,5725.7505226896437,5689.5788944421984,5652.3433947757103,5614.0440236901804,5575.7446526046497,5536.3814101000762,5495.9542961764619,5454.463310833803,5411.9084540721024,5369.3535973104026,5325.7348691296593,5282.1161409489159,5237.4335413491308,5191.687070330302,5144.8767278924324,5098.066385454561,5050.1921715976478]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576,8331.1716279247576]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Low",{"$f":"(L435+L625)*($S$47-1)","v":131.12739360516849},121.84170090407565,117.21678060121474,112.48430401224078,107.60841904178278,102.66082988058272,99.54169758330444,96.350861095284145,93.052468321150755,89.718223451646395,86.312274391399995,82.79876904504053,79.249411603310065,75.628349970837576,71.935584147623047,68.171114133666492,67.956001561440402,67.740888989214312,67.454072226246197,67.167255463278082,66.880438700309966,66.521917746599811,66.163396792889657,65.804875839179516,65.410502790098363,64.980277645646183,64.514200405822976,64.048123165999797,63.582045926176598,63.080116590982392,62.542335160417167,62.004553729851942,61.430920203915711,60.857286677979474,60.247801056672223,59.63831543536498]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",131.12739360516849,126.25150863471045,123.84941824485246,121.41147575962346,118.93768117902344,116.46388659842343,113.34475430114513,110.18976990849583,107.03478551584652,103.8080969324552,100.58140834906386,97.318867670301515,94.05632699153918,90.722082122034791,87.387837252530417,84.053592383026057,83.372402570976774,82.727064854298519,82.045875042249236,81.364685230199939,80.647643322779643,79.930601415359348,79.213559507939053,78.460665505147745,77.743623597727449,76.990729594936127,76.201983496773806,75.449089493982498,74.660343395820178,73.871597297657843,73.046999104124509,72.258253005962175,71.433654812428856,70.609056618895508,69.748606329991148,68.9240081364578]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849,131.12739360516849]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",134.17988287697702,124.78663388977115,120.09000939616821,115.28582861645224,110.33823945525219,105.28309400793911,102.1281096152898,98.901421031898479,95.567176162394105,92.161227102147706,88.683573851159267,85.134216409428817,81.477302681585286,77.784536858370771,74.020066844414217,70.14804054434461,69.968780067489533,69.753667495263457,69.50270282766634,69.251738160069237,68.929069301730109,68.606400443390982,68.283731585051854,67.889358535970672,67.530837582260531,67.100612437808351,66.670387293356171,66.204310053532993,65.702380718338773,65.200451383144568,64.66266995257935,64.124888522014132,63.551254996077887,62.941769374770644,62.332283753463386,61.722798132156143]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",134.17988287697702,129.23229371577699,126.79435123054799,124.32055664994796,121.81090997397692,119.30126329800589,116.11042680998558,112.88373822659425,109.6211975478319,106.35865686906955,103.0602640949362,99.726019225431813,96.355922260556426,92.985825295681025,89.544024140063613,86.102222984446186,85.45688526776793,84.775695455718662,84.094505643669365,83.413315831620082,82.696273924199801,81.979232016779505,81.226338013988183,80.473444011196875,79.720550008405553,78.967656005614259,78.178909907451938,77.390163809289604,76.601417711127269,75.812671612964948,74.988073419431601,74.163475225898281,73.303024936993907,72.478426743460574,71.617976454556228,70.757526165651868]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702,134.17988287697702]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",138.87503021716944,129.26666865773745,124.46248787802148,119.55075081219248,114.49560536487938,109.29705153608222,106.07036295269091,102.73611808318653,99.330169022940112,95.852515771951701,92.267306234850224,88.610392507006694,84.881774588421166,81.081452479093613,77.209426179024007,73.229843592841362,73.050583115986285,72.835470543760195,72.584505876163092,72.333541208565975,72.010872350226848,71.68820349188772,71.365534633548592,70.971161584467424,70.576788535386271,70.146563390934091,69.716338246481911,69.214408911287705,68.748331671464513,68.210550240899295,67.672768810334077,67.099135284397832,66.525501758461601,65.916016137154344,65.270678420476088,64.625340703797818]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",138.87503021716944,133.78403267448533,131.2743859985143,{"$f":"(O442+O632)*($S$47-1)","v":128.76473932254328},126.1833884558302,123.60203758911715,120.3394969103548,117.04110413622142,113.70685926671706,110.33676230184166,106.93081324159529,103.52486418134885,100.04721093036042,96.569557679371997,93.056052333012545,89.506694891282081,88.825505079232812,88.144315267183501,87.463125455134232,86.746083547713923,86.029041640293627,85.276147637502334,84.523253634711025,83.770359631919703,82.981613533757383,82.192867435595062,81.404121337432741,80.579523143899394,79.754924950366046,78.930326756832713,78.105728563299365,77.245278274395019,76.384827985490659,75.524377696586313,74.628075312310941,73.731772928035554]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":"(L443+L633)*($S$47-1)","v":138.87503021716944},138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944,138.87503021716944]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",156.94919038210392,146.40867434302558,141.10256422811537,135.68889782709215,130.09597094921384,124.39548778522247,120.81027824812102,117.15336452027749,113.38889450632095,109.55272030162237,105.57313771543973,101.52185093851506,97.398859970848335,93.168312717068588,88.866061272546816,84.45625354191202,84.276993065056928,84.026028397459825,83.775063729862737,83.488246966894607,83.129726013184452,82.771205059474312,82.412684105764157,81.982458961311977,81.516381721488798,81.050304481665592,80.5483751464714,80.010593715906168,79.472812285340964,78.89917875940472,78.253841042726435,77.644355421419206,76.963165609369923,76.281975797320641,75.564933889900345,74.84789198248005]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",156.94919038210392,151.35626350422561,148.59565216065747,145.79918872171831,143.00272528277918,140.13455765309797,136.51349602062547,132.85658229278198,129.16381646956745,125.43519855098191,121.70658063239638,117.90625852306881,114.07008431837023,110.19805801830064,106.32603171823104,102.3823012274194,101.6294072246281,100.87651322183677,100.12361921904547,99.334873120883159,98.510274927349812,97.685676733816464,96.861078540283117,96.036480346749784,95.176030057845438,94.279727673570079,93.419277384665691,92.487122905019319,91.590820520743961,90.658666041097561,89.72651156145119,88.79435708180479,87.826350506787406,86.858343931770008,85.854485261381583,84.886478686364185]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392,156.94919038210392]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",183.41002124152806,171.75809024594827,165.87834660510183,159.85519458277133,153.61692998821476,147.19940491680313,143.25567442599149,139.16853555369582,134.97384039528706,130.63573685539427,126.19007702938845,121.63686091726957,116.94023642366663,112.17190773932167,107.26017067349264,102.27672941692158,102.09746894006651,101.88235636784043,101.63139170024333,101.30872284190418,100.98605398356506,100.59168093448389,100.19730788540272,99.731230645579558,99.229301310385338,98.727371975191119,98.153738449254888,97.580104923318643,96.934767206640387,96.289429489962117,95.572387582541822,94.855345675121526,94.102451672330204,93.313705574167898,92.48910738063455,91.664509187101203]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",183.41002124152806,177.17175664697149,174.12432854043522,171.00519624315695,167.85021185050766,164.6235232671163,160.57223649019164,156.44924552252493,152.29040245948724,148.09570730107848,143.82930795192775,139.56290860277696,135.22480506288417,130.85084942762037,126.44104169698555,121.9595297756087,121.13493158207537,120.31033338854202,119.44988309963767,118.5535807153623,117.65727833108693,116.76097594681156,115.82882146716517,114.86081489214777,113.89280831713037,112.92480174211298,111.92094307172457,110.91708440133615,109.8773736355767,108.83766286981729,107.76210000868684,106.68653714755639,105.57512219105494,104.46370723455348,103.35229227805203,102.24087732155058]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806,183.41002124152806]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",204.81745398440458,191.83899546009724,185.31391410257254,{"$f":"(O450+O640)*($S$47-1)","v":178.64542436356379},171.83352624307096,164.91407183646513,160.4684120104593,155.9510479937114,151.32612769085054,146.59365110187656,141.78947032216058,136.91358535170258,131.93014409513154,126.87499864781844,121.74814900976334,116.54959518096619,116.04766584577197,115.54573651057777,115.00795508001255,114.43432155407632,113.82483593276906,113.21535031146182,112.57001259478355,111.88882278273427,111.17178087531397,110.45473896789368,109.66599286973134,108.91309886694003,108.0885006734067,107.26390247987335,106.40345219096901,105.50714980669365,104.61084742241826,103.67869294277187,102.74653846312549,101.77853188810811]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L451+L641)*($S$47-1)","v":204.81745398440458},198.04140795928279,194.67131099440741,191.26536193416098,187.82356077854357,184.38175962292615,180.04365608303337,175.70555254314058,171.33159690787676,166.88593708187094,162.44027725586508,157.95876533448825,153.4414013177404,148.92403730099252,144.33496909350265,139.74590088601275,138.74204221562434,137.77403564060694,136.77017697021853,135.73046620445911,134.72660753407069,133.65104467294023,132.61133390718081,131.53577104605037,130.46020818491994,129.34879322841846,128.27323036728802,127.12596331541556,126.0145483589141,124.86728130704162,123.72001425516916,122.53689510792566,121.38962805605318,120.2065089088097,118.98753766619519,117.80441851895171]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458,204.81745398440458]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",213.58072540847286,200.13618964434229,193.39599571459149,186.47654130798568,179.41367851989574,172.24325944569279,167.61833914283187,162.9217146492289,158.11753386951295,153.24164889905492,148.25820764248388,143.16721009979977,138.00450836637367,132.77010244220548,127.4281402319243,122.01447383090107,121.51254449570686,120.97476306514163,120.43698163457641,119.86334810864017,119.21801039196191,118.57267267528366,117.89148286323439,117.21029305118508,116.45739904839377,115.70450504560249,114.91575894744012,114.09116075390679,113.26656256037343,112.4061122714691,111.50980988719373,110.57765540754734,109.64550092790095,108.67749435288356,107.67363568249516,106.66977701210674]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",213.58072540847286,206.55371471575398,203.07606146476553,199.56255611840606,196.01319867667559,192.39213704420311,187.91062512282625,183.3932611060784,178.84004499395951,174.25097678646961,169.62605648360875,165.00113618074781,160.30451168714487,155.57203509817089,150.83955850919696,146.03537772948098,145.03151905909255,143.99180829333312,142.9520975275737,141.91238676181428,140.83682390068381,139.76126103955337,138.64984608305193,137.53843112655048,136.427016170049,135.27974911817654,134.13248206630405,132.98521501443159,131.80209586718809,130.61897671994461,129.40000547733013,128.21688633008662,126.99791508747212,125.7430917494866,124.52412050687209,123.26929716888658]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286,213.58072540847286]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",219.07119670239544,205.33984417529678,198.42038976869094,191.35752698060102,184.15125581102706,176.80157625996904,172.1049517663661,167.30077098665012,162.38903392082108,157.36974056887902,152.27874302619492,147.08018919739777,141.77407908248759,136.39626477683535,130.91089418507008,125.35381940256279,124.8877421627396,124.34996073217438,123.77632720623815,123.20269368030191,122.59320805899465,121.91201824694538,121.2308284348961,120.51378652747579,119.79674462005552,119.00799852189317,118.21925242373085,117.39465423019752,116.53420394129316,115.6379015570178,114.74159917274241,113.77359259772503,112.84143811807864,111.83757944769023,110.83372077730181,109.79401001154237]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",219.07119670239544,211.86492553282147,208.315568091091,204.69450645861852,201.07344482614602,197.38067900293149,192.79161079544161,188.1666904925807,183.5059180943488,178.80929360074586,174.07681701177188,169.2726362320559,164.46845545233992,159.62842257725293,154.75253760679493,149.8766526363369,148.83694187057748,147.79723110481805,146.72166824368762,145.64610538255718,144.53469042605573,143.42327546955426,142.31186051305281,141.16459346118032,140.01732640930786,138.87005935743537,137.68694021019189,136.50382106294839,135.2848498203339,134.1017306730904,132.84690733510487,131.62793609249039,130.37311275450486,129.11828941651933,127.82761398316282,126.53693854980628]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",219.07119670239544,219.07119670239544,219.07119670239544,{"$f":"(O458+O648)*($S$47-1)","v":219.07119670239544},219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544,219.07119670239544]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L459+L649)*($S$47-1)","v":229.69387029793219},215.28132795878426,208.03920469383928,200.61782095203921,193.05302882875509,185.3089762286159,180.39723916278686,175.34209371547379,170.17939198204766,164.90913396250849,159.5671717522273,154.08180116046202,148.52472637795475,142.86009530933441,137.08790795460104,131.20816431375459,130.7420870739314,130.20430564336621,129.63067211742995,129.02118649612271,128.41170087481544,127.73051106276618,127.01346915534587,126.29642724792556,125.50768114976327,124.71893505160095,123.89433685806759,123.03388656916322,122.13758418488787,121.20542970524146,120.2732752255951,119.30526865057769,118.30140998018928,117.26169921442984,116.1861363532994,115.11057349216898]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",229.69387029793219,222.16493027001911,218.40046025606253,214.63599024210598,210.7998160374074,206.9277897373378,202.08775686225081,197.21187189179278,192.30013482596377,187.35254566476374,182.3691044081927,177.3139589608796,172.25881351356654,167.16781597088243,162.00511423745633,156.84241250403019,155.76684964289976,154.65543468639828,153.5440197298968,152.43260477339535,151.28533772152289,150.1380706696504,148.9549515224069,147.77183237516343,146.55286113254894,145.33388988993443,144.0790665519489,142.86009530933441,141.56941987597787,140.31459653799237,139.0239211046358,137.73324567127929,136.40671814255174,135.08019061382419,133.71781098972562,132.3912834609981]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219,229.69387029793219]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",238.02386568381772,223.28865448633061,215.8672707445306,208.23077443050443,200.4508697349942,192.49170456262894,187.43655911531584,182.27385738188971,176.96774726697953,171.55408086595631,166.03285817882002,160.4040792055707,154.63189185083732,148.78800030536195,142.80070037840244,136.74169626070096,136.27561902087777,135.77368968568354,135.20005615974731,134.62642263381107,134.0169370125038,133.33574720045453,132.65455738840524,131.90166338561397,131.14876938282265,130.32417118928933,129.49957299575595,128.63912270685159,127.70696822720524,126.77481374755882,125.80680717254143,124.80294850215303,123.76323773639359,122.72352697063415,121.6479641095037,120.50069705763124]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",238.02386568381772,230.27981308367853,226.40778678360891,222.53576048353932,218.5920299927277,214.61244740654504,209.629006149974,204.60971279803192,199.51871525534781,194.39186561729272,189.22916388386656,184.03061005506945,178.79620413090126,173.4900940159911,168.18398390108089,162.80616959542871,161.73060673429825,160.58333968242579,159.47192472592431,158.32465767405185,157.14153852680835,155.95841937956484,154.73944813695039,153.52047689433587,152.30150565172136,151.04668231373586,149.75600688037929,148.46533144702278,147.17465601366624,145.84812848493871,144.52160095621116,143.19507342748361,141.83269380338507,140.43446208391546,139.07208245981693,137.67385074034735]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772,238.02386568381772]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",247.53234830042442,232.51032033996921,224.90967612131408,217.12977142580385,209.17060625343859,200.9963285088472,195.8336267754211,190.56336875588192,185.11385025948769,179.55677547698039,173.89214440836008,168.08410495825566,162.13265712666723,156.07365300896572,149.90709260515118,143.6329759152236,143.20275077077142,142.73667353094822,142.19889210038298,141.62525857444678,141.0157729531395,140.37043523646122,139.68924542441195,138.97220351699164,138.21930951420032,137.394711320667,136.57011312713368,135.67381074285831,134.74165626321192,133.80950178356554,132.80564311317713,131.80178444278869,130.72622158165825,129.65065872052782,128.50339166865535,127.35612461678288]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",247.53234830042442,239.57318312805913,235.66530473261852,{"$f":"(O466+O656)*($S$47-1)","v":231.64987005106485},227.63443536951121,223.54729649721554,218.42044685916042,213.22189303036325,207.98748710619512,202.68137699128494,197.37526687637472,191.99745257072252,186.54793407432828,181.09841557793405,175.57719289079776,170.02011810829046,168.90870315178898,167.76143609991652,166.61416904804409,165.43104990080059,164.24793075355711,163.02895951094257,161.80998826832808,160.55516493034258,159.26448949698602,157.9738140636295,156.68313863027294,155.35661110154541,154.03008357281786,152.66770394871932,151.30532432462076,149.90709260515118,148.5088608856816,147.07477707084098,145.64069325600039,144.17075734578881]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",{"$f":"(L467+L657)*($S$47-1)","v":247.53234830042442},247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442,247.53234830042442]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",247.73977618490619,233.18382546427421,225.83414591321616,218.23350169456103,210.45359699905083,202.42272763594352,197.40343428400143,192.27658464594631,186.97047453103613,181.5209560346419,175.92802915676359,170.19169389740125,164.31195025655481,158.28879823422432,152.15808992578079,145.8839732358532,145.56130437751406,145.1669313284329,144.73670618398071,144.27062894415752,143.7328475135923,143.15921398765607,142.51387627097782,141.86853855429953,141.15149664687925,140.39860264408793,139.6098565459256,138.74940625702126,137.8889559681169,136.95680148847052,136.02464700882413,135.02078833843572,133.9810775726763,132.90551471154583,131.79409975504439,130.64683270317192]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",247.73977618490619,239.99572358476701,236.15954938006843,232.25167098462782,228.27208839844516,224.2925058122625,219.20150826957843,214.07465863152331,208.91195689809717,203.67755097392899,198.3714408590188,193.02947864873764,187.61581224771439,182.16629375132015,176.68092315955491,171.15970047241859,170.08413761128818,168.97272265478671,167.86130769828526,166.74989274178381,165.56677359454031,164.38365444729683,163.20053530005333,161.98156405743882,160.72674071945332,159.47191738146779,158.18124194811128,156.89056651475474,155.56403898602719,154.20165936192862,152.83927973783008,151.47690011373152,150.07866839426191,148.68043667479236,147.24635285995177,145.81226904511115]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619,247.73977618490619]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",254.01387422815395,239.457923507522,232.07239186109291,224.43589554706676,216.5484345654435,208.44586101159416,203.42656765965211,198.22801383085496,192.88605162057374,187.40068102880846,181.73604996018813,175.89215841471272,169.94071058312429,163.81000227468076,157.57173768012419,151.19006470408354,150.90324794111541,150.54472698740528,150.15035393832409,149.72012879387194,149.21819945867773,148.6445659327415,148.0709324068053,147.42559469012699,146.70855278270668,145.95565877991538,145.16691268175308,144.34231448821976,143.4818641993154,142.54970971966898,141.58170314465158,140.57784447426317,139.53813370850375,138.42671875200227,137.31530379550082,136.13218464825732]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",254.01387422815395,246.19811743727271,242.32609113720315,238.41821274176252,234.40277806020887,230.35149128328422,225.22464164522907,220.02608781643195,214.75582979689278,209.4497196819826,204.03605328095932,198.6223868799361,193.13701628817086,187.57994150566356,181.98701462778527,176.3223835591649,175.24682069803447,174.17125783690406,173.05984288040256,171.91257582853009,170.72945668128659,169.54633753404309,168.36321838679964,167.10839504881412,165.85357171082862,164.59874837284306,163.27222084411554,161.981545410759,160.61916578666043,159.25678616256187,157.8944065384633,156.49617481899372,155.06209100415316,153.62800718931254,152.15807127910097,150.68813536888933]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395,254.01387422815395]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",260.44040598445861,246.0995678360527,238.82159247573671,{"$f":"(O474+O664)*($S$47-1)","v":231.25680035245259},223.40519146620034,215.302617912351,210.35502875115094,205.22817911309585,199.88621690281468,194.40084631104938,188.73621524242904,182.89232369695358,176.90502376999416,170.73846336617962,164.39264248551001,157.93926531872734,157.72415274650126,157.43733598353313,157.11466712519399,156.72029407611282,156.25421683628963,155.75228750109542,155.21450607053018,154.60502044922296,153.92383063717367,153.20678872975338,152.45389472696206,151.62929653342874,150.76884624452438,149.836691764878,148.8686851898606,147.86482651947216,146.82511575371274,145.71370079721129,144.56643374533883,143.38331459809532]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"(L475+L665)*($S$47-1)","v":260.44040598445861},252.69635338431942,248.86017917962081,244.95230078418021,240.97271819799761,236.9214314210729,231.79458178301778,226.56017585884968,221.25406574393949,215.91210353365827,210.49843713263505,205.0130665408698,199.45599175836247,193.86306488048416,188.19843381186385,182.46209855250143,181.42238778674201,180.34682492561154,179.27126206448111,178.12399501260865,176.97672796073618,175.79360881349268,174.61048966624918,173.35566632826371,172.10084299027815,170.84601965229268,169.5194921235651,168.19296459483755,166.86643706611,165.50405744201146,164.10582572254188,162.67174190770126,161.2376580928607,159.80357427802008,158.29778627243746,156.82785036222586]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861,260.44040598445861]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",280.75757503239703,265.62799078582879,257.8839381856896,249.85306882258229,241.53538269650687,232.93087980746327,227.69647388329514,222.24695538690088,216.58232431828054,210.73843277280514,204.67942865510366,198.44116406054707,192.02363898913546,185.46270553623972,178.68665951111794,171.73135300914106,171.552092532286,171.30112786468891,170.97845900634974,170.5840859572686,170.15386081281642,169.6160793822512,169.04244585631497,168.4329602350077,167.71591832758739,166.99887642016711,166.17427822663379,165.31382793772943,164.38167345808304,163.41366688306562,162.40980821267721,161.33424535154677,160.18697829967431,159.03971124780182,157.8207400051873,156.53006457183079]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",280.75757503239703,272.54744519243462,268.46030632013895,264.33731535247227,260.1067680986925,255.80451665417073,250.28329396703447,244.72621918452717,239.06158811590683,233.32525285654449,227.55306550181109,221.67332186096465,215.72187402937621,209.73457410241676,203.67556998471522,197.54486167627172,196.43344671977025,195.28617966789778,194.13891261602532,192.95579346878182,191.73682222616731,190.48199888818181,189.19132345482527,187.90064802146875,186.5741204927412,185.21174086864266,183.81350914917303,182.37942533433247,180.94534151949188,179.47540560928024,178.00546969906867,176.49968169348602,174.9580415925324,173.38054939620775,171.80305719988306,170.1897129081874]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703,280.75757503239703]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Low",3535.2384333860641,3268.9814285551461,3136.3669358015227,3000.668385076885,2860.8577570575617,2718.9910903908944,2629.5534092314742,2538.0596894247115,2443.481911646933,2347.8761145454841,2250.2142787966918,2149.4683850768847,2047.6944720334061,1943.8645203425851,1837.9785300044209,1730.0365010189134,1723.8683850768846,1717.7002691348555,1709.4761145454836,1701.2519599561117,1693.0278053667398,1682.7476121300247,1672.4674188933095,1662.1872256565948,1650.8790130962084,1638.5427812121504,1625.1785300044207,1611.8142787966915,1598.4500275889618,1584.0577570575608,1568.6374672024883,1553.2171773474158,1536.768868168672,1520.320558989928,1502.8442304875125,1485.3679019850972]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",3535.2384333860641,3395.4278053667399,3326.5505106807495,3256.6451966710879,3185.7118633377545,3114.7785300044216,3025.3408488450009,2934.8751483619089,2844.409447878817,2751.8877087483825,2659.3659696179475,2565.8162111638412,2472.2664527097354,2376.6606556082857,2281.0548585068364,2185.4490614053875,2165.916694255629,2147.4123464295421,2127.8799792797836,2108.347612130025,2087.7872256565947,2067.2268391831649,2046.6664527097348,2025.0780469126332,2004.5176604392036,1982.929254642102,1960.3128295213289,1938.7244237242276,1916.1079986034547,1893.4915734826818,1869.8471290382372,1847.2307039174643,1823.5862594730199,1799.9418150285755,1775.2693512604594,1751.624906816015]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641,3535.2384333860641]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",3577.4244699955543,3308.083407193622,3173.412875792656,3035.6582864206753,2893.7916197540085,2748.8408951163274,2658.3751946332354,2565.8534555028009,2470.2476584013516,2372.5858226525593,2272.8679482564239,2171.094035212946,2066.2360641984528,1960.3500738602888,1852.4080448747816,1741.3819579182598,1736.241861299902,1730.0737453578733,1722.8776100921727,1715.6814748264721,1706.4293009134287,1697.1771270003853,1687.9249530873419,1676.6167405269553,1666.3365472902403,1654.0003154061824,1641.6640835221244,1628.299832314395,1613.9075617829938,1599.515291251593,1584.0950013965205,1568.674711541448,1552.226402362704,1534.7500738602887,1517.2737453578732,1499.7974168554579]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",3577.4244699955543,3435.557803328888,3365.6524893192263,3294.7191559858925,3222.7578033288878,3150.7964506718831,3059.3027308651199,2966.7809917346849,2873.2312332805786,2779.6814748264724,2685.1036970486948,2589.4978999472451,2492.8640835221245,2396.2302670970034,2297.5404120245398,2198.8505569520757,2180.3462091259889,2160.8138419762308,2141.2814748264723,2121.7491076767137,2101.1887212032839,2080.628334729854,2059.0399289327524,2037.4515231356511,2015.8631173385495,1994.2747115414481,1971.6582864206753,1949.0418612999022,1926.4254361791293,1903.8090110583562,1880.1645666139118,1856.5201221694674,1831.8476584013513,1808.2032139569069,1783.5307501887912,1758.8582864206751]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543,3577.4244699955543]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",3630.8838012657452,3355.3746225217837,3217.620033149803,3076.781385806808,2931.8306611691269,2782.7678592367593,2690.2461201063247,2594.6403230048754,2496.9784872560831,2397.2606128599477,2294.4586804927981,2189.6007094783054,2082.6866998164696,1973.7166515072909,1862.6905645507691,1748.5804196232327,1743.4403230048754,1737.2722070628463,1730.0760717971457,1722.8799365314453,1713.6277626184019,1704.3755887053585,1695.1234147923149,1683.8152022319284,1672.506989671542,1660.170757787484,1647.8345259034261,1633.4422553720251,1620.0780041642956,1604.6577143092231,1589.2374244541509,1572.7891152754066,1556.3408060966628,1538.8644775942471,1520.3601297681605,1501.8557819420735]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",3630.8838012657452,3484.9050573043924,3412.9437046473877,3340.9823519903825,3266.9649606860348,3192.9475693816871,3099.3978109275808,3004.8200331498028,2909.214236048354,2812.580419623233,2714.9185838744411,2617.2567481256483,2517.5388737295134,2417.820999333378,2317.0751056135714,2215.3011925700926,2195.7688254203345,2176.2364582705759,2156.7040911208173,2136.1437046473875,2115.5833181739572,2093.9949123768561,2072.4065065797545,2050.8181007826533,2028.20167566188,2005.5852505411071,1982.9688254203343,1959.3243809758899,1935.6799365314455,1912.0354920870011,1888.3910476425565,1863.7185838744406,1839.0461201063247,1814.3736563382085,1788.6731732464214,1762.9726901546337]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452,3630.8838012657452]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",3919.5246564355307,3617.2869752761103,3465.1401153727288,3309.9091974983326,3149.538183005579,2986.0831105418106,2883.2811781746614,2778.4232071601682,2670.4811781746612,2560.4831105418111,2446.3729656142746,2330.2067820393954,2211.9845598171728,2090.6782796239359,1967.3159607833563,1840.8695839717623,1835.7294873534047,1828.5333520877043,1821.3372168220037,1813.1130622326318,1802.8328689959167,1792.5526757592017,1782.2724825224868,1769.9362506384286,1756.5719994306994,1743.2077482229697,1728.815477691569,1713.3951878364965,1697.9748979814242,1681.52658880268,1663.0222409765929,1645.5459124741776,1626.0135453244193,1606.4811781746607,1585.9207917012307,1565.3604052278008]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",3919.5246564355307,3759.1536419427771,3679.996154020072,3599.8106467736948,3519.6251395273184,3437.3835936335981,3333.5536419427767,3228.6956709282845,3122.80968059012,3015.8956709282843,2908.9816612664486,2800.0116129572698,2690.0135453244197,2578.9874583678979,2467.9613714113761,2354.8792458075113,2333.2908400104097,2311.7024342133082,2290.1140284162066,2267.4976032954341,2243.8531588509895,2220.2087144065449,2196.5642699621003,2172.9198255176561,2148.2473617495402,2122.546878657753,2097.8744148896362,2071.1459124741777,2045.4454293823903,2018.7169269669312,1991.9884245514725,1965.2599221360133,1937.5034003968829,1909.7468786577526,1880.9623375949504,1853.2058158558202]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307,3919.5246564355307]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",4383.2345500451565,4049.1282698519199,3880.5331007697946,3707.8258543929828,3528.9504920741424,3344.9350331369442,3231.8529075330794,3114.6587046345289,2994.3804437649633,2869.990105600712,2742.5157094654464,2611.9572553591661,2477.2867239582001,2340.5601539098907,2199.7215065668956,2056.8268205765576,2051.6867239581998,2045.5186080161709,2038.3224727504705,2029.0702988374269,2019.8181249243835,2008.5099123639968,1997.2016998036106,1983.8374485958814,1969.4451780644802,1955.0529075330792,1938.6045983543352,1922.1562891755912,1903.6519413495043,1885.1475935234173,1864.5872070499872,1844.0268205765574,1822.4384147794558,1799.8219896586832,1776.1775452142385,1752.5331007697941]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",4383.2345500451565,4204.3591877263161,4116.9775452142385,4027.5398640548183,3937.0741635717268,3844.5524244412923,3728.3862408664127,3610.1640186441905,3490.913777098297,3370.6355162287314,3248.3012167118231,3125.9669171949149,3001.5765790306637,2876.1582215427411,2749.7118447311468,2621.2094292722095,2597.5649848277653,2573.9205403833207,2549.2480766152048,2523.5475935234176,2497.84711043163,2472.1466273398423,2445.4181249243834,2417.6616031852532,2389.9050814461225,2362.1485597069923,2333.3640186441903,2304.5794775813883,2274.7669171949146,2244.9543568084414,2214.1137770982964,2183.2731973881514,2151.4045983543351,2119.5359993205188,2087.6674002867026,2055.7988012528863]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565,4383.2345500451565]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",5400.3229748943986,5028.179979725317,4841.0804628171045,4649.8688686142059,4454.5451971166203,4256.1374676480218,4128.6630715127567,3999.1326367301472,3866.5181439765242,3730.8195932518865,3593.0650038799058,3453.2543758605821,3310.3596898702444,3165.4089652325629,3018.4022019475387,2869.3394000151716,2854.9471294837704,2840.5548589523696,2825.1345690972971,2808.6862599185533,2791.2099314161378,2773.7336029137223,2755.2292550876355,2735.6968879378769,2715.1365014644471,2694.5761149910168,2671.9596898702439,2650.3712840731423,2626.7268396286981,2603.0823951842535,2578.4099314161376,2552.7094483243504,2527.0089652325628,2500.2804628171039,2473.5519604016449,2445.7954386625147]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",5400.3229748943986,5206.0273227204862,5109.3935062953651,5011.7316705465728,4913.0418154741092,4814.3519604016456,4689.9616222373943,4565.571284073143,4440.1529265852196,4312.6785304499545,4185.2041343146884,4056.7017188557511,3927.1712840731429,3797.6408492905339,3666.0543758605822,3534.4679024306306,3505.6833613678286,3477.926839628698,3449.1422985658965,3419.3297381794227,3390.5451971166208,3359.7046174064758,3329.8920570200025,3299.0514773098575,3268.2108975997126,3236.3422985658963,3205.5017188557513,3172.6051004982637,3140.736501464447,3107.839883106959,3074.9432647494714,3041.0186270683116,3008.1220087108236,2974.1973710296643,2939.2447140248332,2905.3200763436739]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986,5400.3229748943986]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",5475.6593659790351,5090.1521196022231,4896.8844867519811,4698.4767572833825,4495.9569505200971,4290.3530857857977,4157.7385930321743,4023.0680616312079,3885.3134722592276,3745.5028442399039,3602.6081582495653,3456.629414288213,3308.5946316795175,3158.5038104234786,3005.3289311964254,2850.0980133220291,2835.7057427906284,2820.2854529355559,2804.8651630804834,2788.4168539017396,2769.9125060756528,2751.4081582495655,2731.8757910998074,2712.3434239500484,2690.7550181529468,2669.1666123558462,2646.5501872350728,2622.9057427906287,2599.2612983461836,2574.5888345780677,2548.8883514862805,2522.1598490708216,2495.4313466553626,2467.674824916232,2438.8902838534304,2410.1057427906285]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",5475.6593659790351,5274.1675785394218,5174.449704143286,5073.7038104234789,4971.9298973800005,4868.0999456891795,4739.5975302302422,4610.0670954476336,4479.5086413413528,4347.9221679114016,4215.3076751577792,4082.6931824041553,3948.0226510031889,3812.3241002785512,3676.6255495539135,3538.8709601819328,3510.0864191191308,3480.2738587326571,3450.4612983461839,3420.6487379597106,3389.8081582495656,3358.9675785394206,3327.0989795056043,3295.2303804717876,3263.3617814379713,3230.4651630804838,3197.5685447229953,3164.6719263655077,3130.7472886843484,3096.8226510031886,3061.869993998358,3027.9453563171983,2992.9926993123677,2957.0120229838649,2922.0593659790343,2886.0786896505319]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351,5475.6593659790351]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",5561.2899345602309,5167.5585335940468,4969.1508041254483,4766.6309973621628,4559.9991133041922,4349.2551519515355,4214.5846205505695,4076.8300311785883,3935.9913838355928,3792.0686785215835,3646.0899345602306,3497.0271326278635,3344.880272724482,3190.6773741737575,3033.3904176520177,2874.0474224829359,2860.6831712752064,2845.2628814201339,2828.8145722413901,2812.3662630626459,2794.8899345602304,2775.3575674104723,2755.8252002607137,2735.2648137872834,2714.704427313854,2692.0880021930807,2669.4715770723078,2645.8271326278636,2621.1546688597473,2595.4541857679601,2569.7537026761725,2541.9971809370422,2515.2686785215833,2486.4841374587813,2457.6995963959794,2427.8870360095057]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",5561.2899345602309,5354.6580505022594,5252.884137458781,5149.05418576796,5045.224234077139,4939.3382437389746,4807.7517703090234,4675.1372775554,4541.4947654781054,4406.8242340771394,4271.1256833525013,4133.3710939805205,3995.6165046085398,3856.8338959128878,3717.023267893564,3577.2126398742403,3547.4000794877666,3517.5875191012933,3486.7469393911483,3455.9063596810033,3424.037760647187,3392.1691616133708,3360.3005625795545,3327.4039442220665,3294.5073258645784,3261.6107075070904,3227.6860698259311,3193.7614321447718,3158.8087751399407,3124.8841374587814,3088.9034611302786,3053.950804125448,3017.9701277969452,2981.9894514684429,2944.9807558162693,2907.9720601640952]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309,5561.2899345602309]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",5705.7298575175992,5292.466089401657,5084.806186020015,4872.0061860200149,4655.0941087253286,4433.041934812285,4292.2032874692895,4147.2525628316089,3999.2177802229135,3848.0989396432033,3694.92406041615,3537.6371038944108,3378.2941087253289,3215.8670555852323,3050.3559444741213,2881.7607753919956,2868.3965241842661,2852.9762343291936,2836.5279251504494,2819.0515966480343,2801.5752681456183,2782.0429009958602,2761.4825145224304,2740.9221280490001,2718.3057029282277,2695.6892778074548,2672.0448333630102,2647.3723695948938,2621.6718865031066,2594.9433840876472,2568.2148816721888,2540.4583599330581,2511.6738188702566,2481.8612584837829,2451.0206787736379,2420.1800990634933]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",5705.7298575175992,5489.8457995465851,5381.9037705610772,5273.9617415755702,5163.9636739427197,5052.9375869861979,4914.1549782905458,4774.3443502712216,4633.505702928227,4491.6390362615602,4348.7443502712231,4203.7936256335415,4058.8429009958604,3912.8641570345076,3764.8293744258121,3616.7945918171167,3585.9540121069717,3554.085413073155,3522.2168140393383,3490.348215005522,3457.4515966480344,3424.5549782905464,3390.6303406093866,3356.7057029282273,3321.7530459233963,3286.8003889185657,3250.8197125900633,3215.8670555852323,3178.8583599330586,3142.8776836045558,3105.8689879523818,3068.8602923002081,3030.8235773243623,2992.7868623485169,2953.7221280490003,2915.6854130731549]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992,5705.7298575175992]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",5799.960492970692,5377.4445509417064,5164.6445509417072,4945.6764349996774,4722.5962417629626,4494.3759519078903,4349.4252272702088,4201.3904446615134,4049.2435847581314,3894.0126668837356,3735.6976910383246,3574.2986572218997,3408.7875461107888,3241.2203963523348,3069.5411692991943,2895.8059035987112,2882.4416523909817,2868.0493818595805,2851.6010726808368,2835.152763502093,2817.676434999677,2798.1440678499189,2778.6117007001603,2757.0232949030592,2735.4348891059576,2711.7904446615134,2688.1460002170688,2663.4735364489525,2636.745034033494,2610.0165316180346,2582.2600098789044,2553.4754688161024,2523.6629084296292,2493.8503480431555,2463.0097683330105,2430.1131499755229]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",5799.960492970692,5577.9083190576494,5466.8822321011266,5355.8561451446049,5242.7740195407405,5128.6638746132039,4985.7691886228658,4841.8464833088565,4695.8677393475036,4548.8609760624795,4400.8261934537832,4251.7633915214165,4101.6725702653775,3949.5257103619965,3797.3788504586146,3643.1759519078901,3612.3353721977451,3579.4387538402575,3547.5701548064408,3514.6735364489527,3480.7488987677934,3446.8242610866337,3411.8716040818031,3376.918947076972,3341.9662900721414,3305.9856137436386,3268.9769180914645,3231.9682224392909,3194.9595267871173,3156.9228118112719,3118.8860968354265,3080.8493818595807,3041.7846475600641,3001.6918939368752,2962.6271596373585,2922.5344060141701]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692,5799.960492970692]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",5963.5275696460021,5532.7874730276444,5314.8473764092869,5091.767183172572,4863.5468933174998,4629.158487520398,4481.1237049117026,4330.0048643319924,4173.7459271339258,4014.4029319648434,3851.9758788247468,3685.4367483899641,3514.7855406604954,3341.0502749600123,3164.2309512885145,2984.3275696460028,2971.9913377619446,2958.6270865542151,2943.2067966991426,2926.7584875203988,2909.2821590179833,2890.777811191896,2871.2454440421379,2850.6850575687076,2829.096651771606,2805.4522073271619,2781.8077628827173,2756.1072797909301,2729.3787773754711,2702.6502749600122,2673.8657338972102,2645.0811928344083,2614.2406131242633,2583.4000334141183,2550.5034150566303,2517.6067966991427]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",5963.5275696460021,5735.3072797909299,5623.2531735107368,5508.115009259529,5392.9768450083211,5275.7826421097707,5128.7758788247465,4979.7130768923789,4829.6222556363409,4677.4753957329594,4525.328535829577,4371.125637278853,4214.8667000807854,4058.6077628827175,3900.2927870373069,3740.9497918682246,3709.0811928344083,3676.1845744769207,3643.2879561194327,3609.3633184382729,3575.4386807571141,3540.4860237522826,3505.533366747452,3469.5526904189496,3432.5439947667755,3395.5352991146015,3358.5266034624274,3320.489888486582,3282.4531735107366,3243.38843921122,3204.3237049117029,3164.2309512885145,3124.1381976653265,3083.0174247184659,3041.8966517716062,2999.7478595010753]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021,5963.5275696460021]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",5987.9844025100747,5570.6085570994464,5359.8645957467897,5141.9244991284322,4918.8443058917173,4688.5679773893016,4544.6452720752914,4397.6385087902672,4245.4916488868857,4089.2327116888182,3928.8616971960646,3764.3786054086254,3595.7834363264997,3423.0761899496879,3247.2848856018613,3067.3815039593496,3058.1293300463062,3046.8211174859193,3034.4848856018616,3021.1206343941321,3005.7003445390596,2989.2520353603159,2970.7476875342286,2952.2433397081418,2931.6829532347119,2910.0945474376103,2887.4781223168375,2862.8056585487216,2838.1331947806057,2811.4046923651463,2784.6761899496878,2755.8916488868858,2726.0790885004121,2695.2385087902671,2663.3699097564509,2630.4732913989633]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",5987.9844025100747,5765.9322285970311,5655.9341609641806,5543.8800546839875,5429.7699097564509,5315.6597648289144,5169.6810208675624,5022.6742575825383,4874.639474973842,4724.5486537178031,4572.4017938144216,4419.2269145873688,4263.9959967129726,4107.737059514905,3950.4501029931662,3792.1351271477552,3761.2945474376106,3729.4259484037939,3697.5573493699776,3665.6887503361613,3631.7641126550016,3597.8394749738422,3563.9148372926829,3528.9621802878519,3492.9815039593495,3457.0008276308472,3419.9921319786736,3382.9834363264995,3344.9467213506541,3305.881987051137,3266.8172527516203,3227.7525184521032,3187.6597648289144,3147.5670112057264,3106.4462382588667,3065.3254653120066]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747,5987.9844025100747]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",6108.7218331025661,5691.3459876919387,5479.5740070156098,5260.6058910735801,5034.4416398658504,4802.1092727160922,4658.1865674020828,4509.1237654697161,4355.9488862426624,4198.6619297209227,4036.234876580826,3868.6677268223725,3698.0165190929038,3522.2252147450777,3343.3498524262372,3160.3624128127103,3152.1382582233387,3141.8580649866235,3130.5498524262371,3118.2136205421793,3103.8213500107781,3087.3730408320343,3070.9247316532906,3052.4203838272033,3031.859997353773,3010.2715915566719,2987.655166435899,2964.0107219914548,2939.3382582233385,2912.6097558078795,2884.8532340687489,2856.0686930059474,2826.2561326194741,2794.3875335856574,2762.5189345518406,2728.5942968706813]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",6108.7218331025661,5884.613620542179,5773.5875335856581,5661.5334273054641,5546.3952630542572,5430.229079479378,5283.222316194353,5134.1595142619863,4983.0406736822761,4830.8938137788946,4675.6628959044974,4520.4319780301021,4363.1450215083632,4203.8020263392809,4043.4310118465269,3881.0039587064302,3850.1633789962852,3819.3227992861407,3787.454200252324,3754.5575818948364,3720.6329442136766,3686.7083065325173,3652.7836688513576,3616.8029925228557,3580.8223161943529,3544.8416398658505,3506.8049248900052,3469.7962292378315,3430.7314949383144,3391.6667606387973,3352.6020263392807,3312.5092727160923,3271.3884997692326,3230.2677268223724,3188.118934551841,3145.9701422813096]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661,6108.7218331025661]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",6279.6657466704391,5868.4580172018414,5659.7700944965263,5442.858017201841,5217.7217853177826,4985.3894181680243,4843.5227515013576,4696.5159882163334,4543.3411089892807,4386.0541524675409,4223.6270993274438,4056.0599495689894,3884.3807225158498,3707.561398844352,3525.6019785544972,3340.5585002936277,3334.3903843515986,3326.1662297622265,3316.9140558491831,3305.6058432887962,3292.2415920810668,3277.849321549666,3262.4290316945935,3244.952703192178,3225.4203360424199,3204.8599495689896,3183.271543771888,3159.6270993274438,3134.9546355593279,3108.2261331438685,3080.4696114047388,3051.6850703419364,3021.8725099554631,2990.0039109216468,2957.1072925641588,2923.182654882999]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",6279.6657466704391,6057.6135727573965,5947.615505124546,5835.561398844352,5721.4512539168163,5605.2850703419372,5458.278307056913,5308.187485800875,5156.0406258974936,5002.8657466704399,4847.6348287960436,4690.3478722743048,4531.0048771052225,4370.633862612468,4208.2068094723718,4043.7237176849312,4013.911157298458,3983.070577588313,3952.2299978781684,3919.3333795206804,3886.4367611631928,3852.5121234820331,3818.5874858008738,3782.6068094723714,3746.6261331438691,3710.6454568153667,3672.6087418395214,3634.5720268636755,3596.5353118878302,3557.4705775883135,3517.3778239651251,3476.257051018265,3435.1362780714053,3394.0155051245456,3350.8386935303424,3308.6899012598105]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391,6279.6657466704391]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",6612.4055352787182,6178.5813806893466,5956.5292067763021,5726.2528782738873,5487.7523951821004,5241.0277575009395,5090.9369362449015,4934.6779990468331,4772.2509459067369,4604.6837961482825,4430.9485304478003,4252.073168128959,4068.0577091917617,3879.9301729598769,3685.634520785964,3486.1987719936933,3481.058675375336,3473.8625401096356,3464.6103661965922,3453.3021536362057,3440.9659217521476,3425.5456318970751,3409.0973227183313,3391.6209942159157,3371.0606077424859,3350.5002212690556,3326.8557768246114,3302.1833130564955,3275.4548106410366,3247.6982889019059,3218.913747839104,3188.073168128959,3155.1765497714714,3122.2799314139834,3087.3272744091523,3050.3185787569782]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",6612.4055352787182,6376.9891101579451,6259.7949072593938,6141.5726850371721,6020.2664048439356,5896.9040860033556,5738.5891101579455,5579.2461149888632,5416.8190618487661,5252.3359700613273,5086.8248589502155,4918.2296898680897,4747.5784821386214,4575.8992550854819,4402.1639893849979,4226.3726850371722,4194.504086003355,4161.6074676458675,4128.7108492883799,4094.7862116072201,4059.8335546023891,4023.8528782738867,3986.8441826217127,3949.835486969539,3911.7987719936937,3872.734037694177,3832.6412840709881,3791.5205111241285,3750.3997381772688,3708.2509459067369,3666.1021536362059,3622.9253420420027,3578.7205111241283,3533.4876608825825,3488.2548106410363,3441.9939410758188]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182,6612.4055352787182]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Low",135.72407952275381,135.10362658779266,134.48317365283148,133.86272071787033,133.24226778290918,132.62181484794803,132.00136191298685,131.3809089780257,130.76045604306455,130.14000310810337,129.51955017314222,128.89909723818107,128.27864430321992,127.65819136825876,127.03773843329759,126.41728549833643,125.79683256337528,125.17637962841411,124.55592669345296,123.9354737584918,123.31502082353063,122.69456788856948,122.07411495360832,121.45366201864717,120.833209083686,120.21275614872485,119.59230321376369,118.97185027880252,118.35139734384137,117.73094440888021,117.11049147391905,116.49003853895789,115.86958560399674,115.24913266903557,114.62867973407441,114.00822679911326]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",135.72407952275381,135.43324220949077,135.14240489622773,134.85156758296469,134.56073026970165,134.26989295643861,133.97905564317557,133.68821832991253,133.39738101664949,133.10654370338645,132.81570639012341,132.52486907686037,132.23403176359733,131.94319445033429,131.65235713707125,131.36151982380821,131.07068251054517,130.77984519728213,130.48900788401909,130.19817057075605,129.90733325749301,129.61649594422997,129.32565863096693,129.03482131770389,128.74398400444085,128.45314669117781,128.16230937791477,127.87147206465174,127.5806347513887,127.28979743812566,126.99896012486262,126.70812281159958,126.41728549833654,126.1264481850735,125.83561087181046,125.54477355854742]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":"$L$92","v":135.72407952275381},{"$f":"L484","v":135.72407952275381},135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381,135.72407952275381]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",141.15341657660773,140.50814381511466,139.8628710536216,139.21759829212854,138.57232553063548,137.92705276914242,137.28178000764936,136.6365072461563,135.99123448466324,135.34596172317018,134.70068896167712,134.05541620018403,133.41014343869097,132.76487067719791,132.11959791570484,131.47432515421178,130.82905239271872,130.18377963122566,129.5385068697326,128.89323410823954,128.24796134674648,127.60268858525342,126.95741582376036,126.3121430622673,125.66687030077424,125.02159753928117,124.37632477778811,123.73105201629504,123.08577925480198,122.44050649330892,121.79523373181586,121.14996097032279,120.50468820882973,119.85941544733667,119.21414268584361,118.56886992435055]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",141.15341657660773,140.85094496965786,140.54847336270799,140.24600175575813,139.94353014880824,139.64105854185837,139.33858693490851,139.03611532795864,138.73364372100878,138.43117211405891,138.12870050710902,137.82622890015915,137.52375729320929,137.22128568625942,136.91881407930956,136.61634247235969,136.31387086540983,136.01139925845993,135.70892765151007,135.4064560445602,135.10398443761034,134.80151283066047,134.49904122371061,134.19656961676074,133.89409800981085,133.59162640286098,133.28915479591112,132.98668318896125,132.68421158201139,132.38173997506152,132.07926836811163,131.77679676116176,131.4743251542119,131.17185354726203,130.86938194031217,130.5669103333623]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":"$L$93","v":141.15341657660773},{"$f":"L487","v":141.15341657660773},141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773,141.15341657660773]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",143.25122377867521,142.59636104140128,141.94149830412732,141.28663556685339,140.63177282957943,139.9769100923055,139.32204735503157,138.66718461775761,138.01232188048368,137.35745914320972,136.70259640593579,136.04773366866183,135.3928709313879,134.73800819411397,134.08314545684001,133.42828271956608,132.77341998229213,132.1185572450182,131.46369450774426,130.80883177047031,130.15396903319638,129.49910629592242,128.84424355864849,128.18938082137456,127.5345180841006,126.87965534682665,126.22479260955272,125.56992987227878,124.91506713500483,124.26020439773089,123.60534166045694,122.950478923183,122.29561618590907,121.64075344863512,120.98589071136118,120.33102797408723]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",143.25122377867521,142.94425687057804,142.63728996248091,142.33032305438374,142.02335614628657,141.71638923818944,141.40942233009227,141.1024554219951,140.79548851389796,140.4885216058008,140.18155469770363,139.87458778960649,139.56762088150933,139.26065397341216,138.95368706531502,138.64672015721786,138.33975324912069,138.03278634102355,137.72581943292639,137.41885252482922,137.11188561673208,136.80491870863491,136.49795180053775,136.19098489244061,135.88401798434344,135.57705107624628,135.27008416814914,134.96311726005197,134.65615035195481,134.34918344385767,134.0422165357605,133.73524962766334,133.4282827195662,133.12131581146903,132.81434890337187,132.50738199527473]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":"$L$94","v":143.25122377867521},{"$f":"L490","v":143.25122377867521},143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521,143.25122377867521]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",150.06071868049668,149.37472682367155,148.68873496684643,148.0027431100213,147.31675125319617,146.63075939637105,145.94476753954592,145.2587756827208,144.57278382589567,143.88679196907054,143.20080011224542,142.51480825542029,141.82881639859517,141.14282454177004,140.45683268494491,139.77084082811979,139.08484897129466,138.39885711446954,137.71286525764441,137.02687340081928,136.34088154399416,135.65488968716903,134.96889783034391,134.28290597351878,133.59691411669365,132.91092225986853,132.2249304030434,131.53893854621828,130.85294668939315,130.16695483256802,129.4809629757429,128.79497111891777,128.10897926209265,127.42298740526752,126.73699554844239,126.05100369161727]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",150.06071868049668,149.7391599976099,149.41760131472313,149.09604263183635,148.77448394894958,148.45292526606281,148.13136658317603,147.80980790028926,147.48824921740248,147.16669053451571,146.84513185162893,146.52357316874216,146.20201448585539,145.88045580296861,145.55889712008184,145.23733843719506,144.91577975430829,144.59422107142152,144.27266238853474,143.95110370564797,143.62954502276119,143.30798633987442,142.98642765698764,142.66486897410087,142.3433102912141,142.02175160832732,141.70019292544055,141.37863424255377,141.057075559667,140.73551687678022,140.41395819389345,140.09239951100668,139.7708408281199,139.44928214523313,139.12772346234635,138.80616477945958]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":"$L$95","v":150.06071868049668},{"$f":"L493","v":150.06071868049668},150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668,150.06071868049668]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",157.46873455785357,156.74887748558911,156.02902041332462,155.30916334106016,154.58930626879567,153.86944919653121,153.14959212426675,152.42973505200226,151.7098779797378,150.99002090747331,150.27016383520885,149.55030676294439,148.8304496906799,148.11059261841544,147.39073554615095,146.67087847388649,145.95102140162203,145.23116432935754,144.51130725709308,143.79145018482862,143.07159311256413,142.35173604029967,141.63187896803518,140.91202189577072,140.19216482350626,139.47230775124177,138.75245067897731,138.03259360671282,137.31273653444836,136.5928794621839,135.87302238991941,135.15316531765495,134.43330824539046,133.713451173126,132.99359410086154,132.27373702859705]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",157.46873455785357,157.13130155522961,156.79386855260563,156.45643554998168,156.1190025473577,155.78156954473374,155.44413654210976,155.10670353948581,154.76927053686182,154.43183753423787,154.09440453161389,153.75697152898994,153.41953852636595,153.082105523742,152.74467252111802,152.40723951849407,152.06980651587008,151.73237351324613,151.39494051062215,151.0575075079982,150.72007450537421,150.38264150275026,150.04520850012628,149.70777549750233,149.37034249487834,149.03290949225439,148.69547648963041,148.35804348700646,148.02061048438247,147.68317748175852,147.34574447913454,147.00831147651058,146.6708784738866,146.33344547126265,145.99601246863867,145.65857946601471]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":"$L$96","v":157.46873455785357},{"$f":"L496","v":157.46873455785357},157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357,157.46873455785357]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",104.51892087307269,104.04112009193864,103.5633193108046,103.08551852967055,102.6077177485365,102.12991696740247,101.65211618626842,101.17431540513437,100.69651462400033,100.21871384286628,99.740913061732229,99.263112280598193,98.785311499464143,98.307510718330093,97.829709937196057,97.351909156062007,96.874108374927957,96.396307593793921,95.918506812659871,95.440706031525821,94.962905250391785,94.485104469257735,94.007303688123685,93.529502906989649,93.051702125855599,92.573901344721548,92.096100563587513,91.618299782453462,91.140499001319412,90.662698220185376,90.184897439051326,89.707096657917276,89.22929587678324,88.75149509564919,88.27369431451514,87.795893533381104]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",104.51892087307269,104.29495175691611,104.07098264075952,103.84701352460294,103.62304440844636,103.39907529228978,103.1751061761332,102.95113705997662,102.72716794382004,102.50319882766345,102.27922971150687,102.05526059535029,101.83129147919371,101.60732236303713,101.38335324688055,101.15938413072396,100.93541501456738,100.7114458984108,100.48747678225422,100.26350766609764,100.03953854994106,99.815569433784475,99.591600317627908,99.367631201471326,99.143662085314745,98.919692969158163,98.695723853001581,98.471754736845,98.247785620688418,98.023816504531837,97.799847388375255,97.575878272218674,97.351909156062092,97.127940039905511,96.903970923748929,96.680001807592348]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":"$L$97","v":104.51892087307269},{"$f":"L499","v":104.51892087307269},104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269,104.51892087307269]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",106.43154512717763,105.94500092088197,105.45845671458629,104.97191250829063,104.48536830199495,103.99882409569929,103.51227988940362,103.02573568310795,102.53919147681229,102.05264727051662,101.56610306422095,101.07955885792528,100.59301465162962,100.10647044533394,99.619926239038278,99.133382032742617,98.646837826446941,98.160293620151279,97.673749413855603,97.187205207559941,96.700661001264265,96.214116794968604,95.727572588672928,95.241028382377266,94.754484176081604,94.267939969785928,93.781395763490266,93.29485155719459,92.808307350898929,92.321763144603253,91.835218938307591,91.348674732011929,90.862130525716253,90.375586319420592,89.889042113124916,89.402497906829254]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",106.43154512717763,106.20347753047653,105.97540993377544,105.74734233707436,105.51927474037326,105.29120714367217,105.06313954697107,104.83507195026999,104.6070043535689,104.3789367568678,104.15086916016671,103.92280156346563,103.69473396676453,103.46666637006344,103.23859877336234,103.01053117666125,102.78246357996017,102.55439598325907,102.32632838655798,102.09826078985688,101.8701931931558,101.6421255964547,101.41405799975361,101.18599040305251,100.95792280635142,100.72985520965034,100.50178761294924,100.27372001624815,100.04565241954705,99.817584822845973,99.589517226144878,99.361449629443783,99.133382032742688,98.905314436041607,98.677246839340512,98.449179242639417]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":"$L$98","v":106.43154512717763},{"$f":"L502","v":106.43154512717763},106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763,106.43154512717763]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",110.17801649101946,109.67434555848909,109.17067462595871,108.66700369342834,108.16333276089797,107.65966182836759,107.15599089583722,106.65231996330685,106.14864903077648,105.6449780982461,105.14130716571573,104.63763623318536,104.13396530065498,103.63029436812461,103.12662343559424,102.62295250306386,102.11928157053349,101.61561063800312,101.11193970547274,100.60826877294237,100.104597840412,99.600926907881615,99.097255975351246,98.593585042820877,98.089914110290508,97.586243177760124,97.082572245229755,96.578901312699386,96.075230380169003,95.571559447638634,95.067888515108265,94.564217582577882,94.060546650047513,93.556875717517144,93.053204784986761,92.549533852456392]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",110.17801649101946,109.94192074139585,109.70582499177225,109.46972924214863,109.23363349252503,108.99753774290141,108.7614419932778,108.5253462436542,108.28925049403058,108.05315474440697,107.81705899478337,107.58096324515975,107.34486749553615,107.10877174591253,106.87267599628892,106.63658024666532,106.4004844970417,106.1643887474181,105.92829299779449,105.69219724817087,105.45610149854727,105.22000574892365,104.98390999930005,104.74781424967644,104.51171850005282,104.27562275042922,104.03952700080561,103.80343125118199,103.56733550155839,103.33123975193477,103.09514400231117,102.85904825268756,102.62295250306394,102.38685675344034,102.15076100381673,101.91466525419312]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":"$L$99","v":110.17801649101946},{"$f":"L505","v":110.17801649101946},110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946,110.17801649101946]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",121.12932843478849,120.57559436194374,120.021860289099,119.46812621625425,118.9143921434095,118.36065807056477,117.80692399772002,117.25318992487527,116.69945585203052,116.14572177918578,115.59198770634103,115.03825363349628,114.48451956065153,113.93078548780679,113.37705141496205,112.82331734211731,112.26958326927256,111.71584919642781,111.16211512358306,110.60838105073832,110.05464697789357,109.50091290504882,108.94717883220407,108.39344475935934,107.83971068651459,107.28597661366985,106.7322425408251,106.17850846798035,105.6247743951356,105.07104032229086,104.51730624944611,103.96357217660136,103.40983810375663,102.85610403091188,102.30236995806713,101.74863588522238]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",121.12932843478849,120.86976558814251,120.61020274149655,120.35063989485057,120.09107704820461,119.83151420155863,119.57195135491266,119.31238850826669,119.05282566162072,118.79326281497474,118.53369996832878,118.2741371216828,118.01457427503684,117.75501142839086,117.49544858174488,117.23588573509892,116.97632288845294,116.71676004180698,116.457197195161,116.19763434851502,115.93807150186906,115.67850865522308,115.41894580857711,115.15938296193114,114.89982011528517,114.6402572686392,114.38069442199323,114.12113157534725,113.86156872870129,113.60200588205531,113.34244303540935,113.08288018876337,112.82331734211739,112.56375449547143,112.30419164882545,112.04462880217947]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":"$L$100","v":121.12932843478849},{"$f":"L508","v":121.12932843478849},121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849,121.12932843478849]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",127.65532140471488,127.07175422115047,126.48818703758606,125.90461985402166,125.32105267045725,124.73748548689284,124.15391830332842,123.57035111976401,122.98678393619961,122.4032167526352,121.81964956907079,121.23608238550638,120.65251520194197,120.06894801837755,119.48538083481316,118.90181365124874,118.31824646768433,117.73467928411992,117.15111210055551,116.56754491699111,115.9839777334267,115.40041054986229,114.81684336629787,114.23327618273346,113.64970899916906,113.06614181560465,112.48257463204024,111.89900744847583,111.31544026491142,110.731873081347,110.14830589778261,109.56473871421819,108.98117153065378,108.39760434708937,107.81403716352496,107.23046997996056]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",127.65532140471488,127.38177428741906,127.10822717012326,126.83468005282744,126.56113293553163,126.28758581823581,126.01403870094001,125.74049158364419,125.46694446634837,125.19339734905256,124.91985023175674,124.64630311446093,124.37275599716511,124.09920887986931,123.82566176257349,123.55211464527767,123.27856752798186,123.00502041068604,122.73147329339024,122.45792617609442,122.18437905879861,121.91083194150279,121.63728482420697,121.36373770691117,121.09019058961535,120.81664347231954,120.54309635502372,120.26954923772792,119.9960021204321,119.72245500313629,119.44890788584047,119.17536076854465,118.90181365124884,118.62826653395302,118.35471941665722,118.0811722993614]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":"$L$101","v":127.65532140471488},{"$f":"L511","v":127.65532140471488},127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488,127.65532140471488]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",132.21138736777925,131.60699245409799,131.0025975404167,130.39820262673544,129.79380771305415,129.18941279937289,128.5850178856916,127.98062297201032,127.37622805832905,126.77183314464777,126.1674382309665,125.56304331728522,124.95864840360396,124.35425348992268,123.74985857624141,123.14546366256013,122.54106874887886,121.93667383519758,121.33227892151631,120.72788400783503,120.12348909415375,119.51909418047248,118.9146992667912,118.31030435310993,117.70590943942865,117.10151452574738,116.4971196120661,115.89272469838482,115.28832978470355,114.68393487102227,114.079539957341,113.47514504365972,112.87075012997845,112.26635521629717,111.6619603026159,111.05756538893462]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",132.21138736777925,131.92807725199117,131.64476713620306,131.36145702041497,131.07814690462686,130.79483678883878,130.5115266730507,130.22821655726258,129.9449064414745,129.66159632568639,129.37828620989831,129.09497609411022,128.81166597832211,128.52835586253403,128.24504574674594,127.96173563095783,127.67842551516974,127.39511539938165,127.11180528359355,126.82849516780546,126.54518505201736,126.26187493622928,125.97856482044118,125.69525470465308,125.41194458886498,125.12863447307689,124.8453243572888,124.56201424150071,124.27870412571261,123.99539400992451,123.71208389413641,123.42877377834833,123.14546366256023,122.86215354677213,122.57884343098404,122.29553331519595]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",{"$f":"$L$102","v":132.21138736777925},{"$f":"L514","v":132.21138736777925},132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925,132.21138736777925]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",133.66573080971199,133.0546874688676,132.44364412802321,131.83260078717879,131.2215574463344,130.61051410549001,129.99947076464562,129.3884274238012,128.77738408295681,128.16634074211242,127.55529740126802,126.94425406042363,126.33321071957924,125.72216737873484,125.11112403789045,124.50008069704604,123.88903735620165,123.27799401535725,122.66695067451286,122.05590733366846,121.44486399282407,120.83382065197966,120.22277731113527,119.61173397029089,119.00069062944648,118.38964728860209,117.77860394775769,117.1675606069133,116.55651726606889,115.9454739252245,115.3344305843801,114.72338724353571,114.11234390269131,113.50130056184692,112.89025722100253,112.27921388015812]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",133.66573080971199,133.37930424369119,133.09287767767037,132.80645111164958,132.52002454562876,132.23359797960796,131.94717141358714,131.66074484756635,131.37431828154553,131.08789171552473,130.80146514950391,130.51503858348312,130.2286120174623,129.9421854514415,129.65575888542068,129.36933231939989,129.08290575337907,128.79647918735827,128.51005262133745,128.22362605531666,127.93719948929584,127.65077292327503,127.36434635725422,127.07791979123341,126.79149322521261,126.5050666591918,126.21864009317099,125.93221352715018,125.64578696112937,125.35936039510857,125.07293382908776,124.78650726306695,124.50008069704614,124.21365413102534,123.92722756500454,123.64080099898374]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",{"$f":"$L$103","v":133.66573080971199},{"$f":"L517","v":133.66573080971199},133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199,133.66573080971199]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",134.68879837207101,134.07307815094154,133.45735792981208,132.84163770868261,132.22591748755315,131.61019726642368,130.99447704529422,130.37875682416475,129.76303660303529,129.14731638190582,128.53159616077636,127.91587593964688,127.30015571851742,126.68443549738795,126.06871527625849,125.45299505512902,124.83727483399956,124.22155461287008,123.60583439174061,122.99011417061115,122.37439394948169,121.75867372835222,121.14295350722276,120.52723328609329,119.91151306496383,119.29579284383436,118.6800726227049,118.06435240157543,117.44863218044595,116.83291195931649,116.21719173818703,115.60147151705756,114.9857512959281,114.37003107479863,113.75431085366917,113.1385906325397]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",134.68879837207101,134.40017951841656,134.11156066476212,133.82294181110771,133.53432295745327,133.24570410379883,132.95708525014439,132.66846639648998,132.37984754283553,132.09122868918109,131.80260983552665,131.51399098187224,131.2253721282178,130.93675327456336,130.64813442090892,130.3595155672545,130.07089671360006,129.78227785994562,129.49365900629118,129.20504015263677,128.91642129898233,128.62780244532789,128.33918359167345,128.05056473801903,127.76194588436459,127.47332703071015,127.18470817705573,126.89608932340128,126.60747046974686,126.31885161609242,126.03023276243799,125.74161390878355,125.45299505512912,125.16437620147468,124.87575734782025,124.58713849416581]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",{"$f":"$L$104","v":134.68879837207101},{"$f":"L520","v":134.68879837207101},134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101,134.68879837207101]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",129.99603068065028,129.40176311182444,128.80749554299862,128.21322797417278,127.61896040534697,127.02469283652114,126.43042526769531,125.83615769886948,125.24189013004366,124.64762256121783,124.053354992392,123.45908742356616,122.86481985474033,122.2705522859145,121.67628471708868,121.08201714826285,120.48774957943702,119.89348201061119,119.29921444178537,118.70494687295954,118.11067930413371,117.51641173530788,116.92214416648206,116.32787659765623,115.7336090288304,115.13934146000457,114.54507389117875,113.95080632235292,113.35653875352709,112.76227118470126,112.16800361587543,111.57373604704961,110.97946847822378,110.38520090939794,109.79093334057211,109.19666577174628]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",129.99603068065028,129.71746775776319,129.43890483487607,129.16034191198898,128.88177898910186,128.60321606621477,128.32465314332765,128.04609022044056,127.76752729755344,127.48896437466634,127.21040145177923,126.93183852889213,126.65327560600504,126.37471268311793,126.09614976023083,125.81758683734373,125.53902391445662,125.26046099156952,124.98189806868241,124.70333514579531,124.4247722229082,124.1462093000211,123.86764637713399,123.58908345424689,123.31052053135978,123.03195760847268,122.75339468558558,122.47483176269847,122.19626883981137,121.91770591692426,121.63914299403716,121.36058007115005,121.08201714826295,120.80345422537584,120.52489130248875,120.24632837960165]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",{"$f":"$L$105","v":129.99603068065028},{"$f":"L523","v":129.99603068065028},129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028,129.99603068065028]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",136.69881082620611,136.07390197671489,135.44899312722367,134.82408427773242,134.1991754282412,133.57426657874998,132.94935772925876,132.32444887976752,131.6995400302763,131.07463118078508,130.44972233129386,129.82481348180264,129.19990463231139,128.57499578282017,127.95008693332895,127.32517808383771,126.70026923434649,126.07536038485526,125.45045153536404,124.82554268587282,124.20063383638158,123.57572498689036,122.95081613739913,122.32590728790791,121.70099843841668,121.07608958892546,120.45118073943424,119.826271889943,119.20136304045178,118.57645419096055,117.95154534146933,117.32663649197809,116.70172764248687,116.07681879299564,115.45190994350442,114.8270010940132]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",136.69881082620611,136.4058848030071,136.11295877980808,135.82003275660909,135.52710673341008,135.23418071021106,134.94125468701205,134.64832866381306,134.35540264061405,134.06247661741503,133.76955059421601,133.47662457101703,133.18369854781801,132.890772524619,132.59784650141998,132.30492047822096,132.01199445502198,131.71906843182296,131.42614240862395,131.13321638542493,130.84029036222594,130.54736433902693,130.25443831582791,129.9615122926289,129.66858626942991,129.37566024623089,129.08273422303188,128.78980819983286,128.49688217663385,128.20395615343486,127.91103013023584,127.61810410703683,127.32517808383783,127.03225206063881,126.73932603743981,126.44640001424079]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",{"$f":"$L$106","v":136.69881082620611},{"$f":"L526","v":136.69881082620611},136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611,136.69881082620611]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Low",{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$44","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Low",{"$f":"L672","v":224.69506823498895},{"$f":"M672","v":224.69506823498895},224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",351.2046418586981,351.2046418586981,351.2046418586981,{"$f":"O679","v":351.2046418586981},351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",351.2046418586981,{"$f":"M680","v":351.2046418586981},351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",472.59179737281414,472.59179737281414,472.59179737281414,{"$f":"O687","v":472.59179737281414},472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",472.59179737281414,{"$f":"M688","v":472.59179737281414},472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",720.33520169265478,720.33520169265478,720.33520169265478,{"$f":"O695","v":720.33520169265478},720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",880.48873728375042,{"$f":"M696","v":880.48873728375042},880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",1134.1897228375149,1134.1897228375149,1134.1897228375149,{"$f":"O703","v":1134.1897228375149},1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",1134.1897228375149,{"$f":"M704","v":1134.1897228375149},1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",1188.1758744731437,1188.1758744731437,1188.1758744731437,{"$f":"O711","v":1188.1758744731437},1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"L712","v":1188.1758744731437},{"$f":"M712","v":1188.1758744731437},1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",{"$f":"L713","v":1188.1758744731437},1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"L714","v":1438.0085176136417},1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":"L715","v":1438.0085176136417},1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",{"$f":"L716","v":1438.0085176136417},1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Low",224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895,224.69506823498895]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603,270.0357974740603]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981,351.2046418586981]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434,580.82041064367434]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273,875.84568055487273]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414,472.59179737281414]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981,648.53255673901981]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478,720.33520169265478]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042,880.48873728375042]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794,1025.1115393819794]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149,1134.1897228375149]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762,1115.6806559633762]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023,1174.8460723404023]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437,1188.1758744731437]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417,1438.0085176136417]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Low",{"$f":" (($S$51 * $S$49 * $S$47 * (L435 * 1 + L625) +L482) * 1000 / (L247 * 8760)) + L529 + 0","v":105.16309222340254},98.532570584932714,95.202621632246277,91.878814470733985,88.540911640773984,85.224856426067049,82.904860655243496,80.590398076392688,78.262205627221007,75.955707798884674,73.651586134592051,71.330986651361073,69.028756732962307,66.725985239301522,64.421744153599789,62.115124011529907,61.561866513241142,61.022217732829439,60.461310219304373,59.913518459826406,59.378449923012575,58.821718504226027,58.277250060440615,57.744683771570401,57.20686655536597,56.663648746479232,56.114878697280169,55.577035577255444,55.049804160624618,54.516352119925536,53.976532660645375,53.446631175301761,52.909972227101584,52.382756733868753,51.848402881728582,51.32303510312812]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",105.16309222340254,101.86612313642698,100.20646419780054,98.543133258986316,96.875874389003329,95.223465263117674,93.243843842387761,91.261131475839676,89.293895744948884,87.304011571928626,85.328888466919651,83.349338485258528,81.383759180318023,79.394402628646489,77.41833062031418,75.455123458341021,74.876373982264852,74.322668373285936,73.756828763954701,73.197263888611531,72.625446230729509,72.059713929015928,71.499940728708467,70.927698834303882,70.379505615380538,69.818661337620583,69.245131725257835,68.695266667021301,68.132536278047624,67.575046120707682,67.00456146280176,66.457239362176239,65.896746559761596,65.341096985917304,64.772142092315519,64.22587875212588]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254,105.16309222340254]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",114.22686362790087,107.02537075577762,103.4006877384528,99.788279497289366,96.166550252913964,92.553597554155658,90.033560656823866,87.523168611181376,85.00198124353399,82.488110840485206,79.980317268950586,77.47739689261428,74.959515538594431,72.462969218985833,69.967872568850296,67.45478569402151,66.858484467527106,66.259481792294821,65.657567525940095,65.070527454188507,64.462084183888066,63.867944654185528,63.287676809535867,62.685496363024662,62.114272993441631,61.520762754478866,60.939948432731747,60.354033165738201,59.762834508912142,59.183479164837422,58.598364348151023,58.024517320530585,57.444451794829931,56.857989444234001,56.282021096696226,55.716241290287975]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",114.22686362790087,110.64807636635571,108.84589496207661,107.04124254550085,105.23381239070933,103.44337615531725,101.28910484684974,99.13303680234371,96.974797957569592,94.833874511352519,92.689939788675758,90.542633138077946,88.391596346499796,86.256134994562061,84.096526487525864,81.951699080427716,81.344487792932782,80.725179533285143,80.113190136387857,79.508367023494799,78.89118902498744,78.280955491616254,77.658219565961247,77.042207779241977,76.432777701511128,75.829790165552808,75.213934863612394,74.604310608769822,74.000783819951252,73.403223808860858,72.792436247257655,72.187410459769552,71.569000899687197,70.975144862838533,70.3677017869569,69.765569187752419]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087,114.22686362790087]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",120.56370506308113,112.94866090237684,109.11890148453597,105.30587186693809,101.48723100936749,97.661335877542157,94.99930587691432,92.330187366385175,89.672519921708812,87.024873160557206,84.366514475238603,81.715693707440195,79.071097845082363,76.431451258225678,73.795512723471901,71.143283570838378,70.510983198948324,69.876818697998416,69.240547090636014,68.620339259583446,67.97905074609416,67.353189157514564,66.742284149774349,66.10971072422295,65.491505415138775,64.869293357261114,64.260741918288005,63.629818515945544,63.029764420712333,62.40693030184827,61.796566025070952,61.180718252587802,60.576724234597755,59.966747527450828,59.350589852971474,58.745454822314699]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",120.56370506308113,116.7669221903132,114.85528964951217,{"$f":" (($S$51 * $S$49 * $S$47 * (O442 * 1 + O632) +O489) * 1000 / (O254 * 8760)) + O536 + 0","v":112.96290894232773},111.04793163431512,109.15139784874589,106.88261269629081,104.6129880317081,102.34211104188249,100.06957306481301,97.794969281675705,95.538158128054349,93.258171557864443,90.995086295040622,88.728254646600107,86.457290975530597,85.80353706056539,85.157833830636392,84.520012410220914,83.870012938872478,83.227648778464399,82.57294139619097,81.925625500329119,81.285544383172464,80.632832918779684,79.987119278747471,79.348253724007989,78.6964721131055,78.051307068062528,77.412615013362043,76.780255492436211,76.134581546922647,75.495016204388094,74.861424141311915,74.214231732104608,73.572790992865237]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":" (($S$51 * $S$49 * $S$47 * (L443 * 1 + L633) +L490) * 1000 / (L255 * 8760)) + L537 + 0","v":120.56370506308113},120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113,120.56370506308113]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",137.22225210447183,128.53636987564181,124.15464190173431,119.80158726759345,115.4328552463687,111.08797552670509,108.03361085963419,105.00003034030377,101.96518793812704,98.947746475047595,95.906136378334764,92.879010284935561,89.864713500429048,86.842100141788421,83.829389740106677,80.805741861905346,80.094939890813208,79.365366450547597,78.655026479903,77.944394062704646,77.214333754689392,76.502292218188501,75.807713284996211,75.09290696897142,74.376329012750304,73.676124699298967,72.973443111132241,72.268014870051331,71.577799873262592,70.884181846584497,70.168795829910962,69.48571016811286,68.780343615923883,68.088498303943538,67.391871893698024,66.708073327130322]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",137.22225210447183,132.89357044930136,130.71465790059167,128.53699388700835,126.38144707715212,124.20492346454964,121.60493381506038,119.00697790899088,116.41054243211865,113.81512056118763,111.24114551860036,108.64619896416295,106.05078202948945,103.45440982941957,100.87732415872567,98.277555543351056,97.53170122034696,96.795285964580486,96.068109668842823,95.329485623876778,94.579348918605717,93.838040799399678,93.105372418521682,92.381159569447007,91.644924961223438,90.896597254641947,90.176560285777185,89.423950195480487,88.6992844734459,87.962028687034149,87.232212911719458,86.509673313401279,85.77419224644656,85.045718523241391,84.304084491488297,83.589178155819525]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183,137.22225210447183]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",171.24468642268332,160.33579775192351,154.84388579993202,149.38581238564791,143.91215115976826,138.44306645640069,134.63685364035001,130.82544529873363,127.02911442074293,123.22365145240214,119.42911838644254,115.64338010070333,111.842890579204,108.06874719273995,104.27617549903613,100.50581854330088,99.604097459318965,98.70811931635501,97.817355548386658,96.910697307929979,96.028950073682338,95.130536450074359,94.2558608771146,93.363783802128125,92.474235385260613,91.606785769259687,90.720882911824305,89.856056413397781,88.972102559782996,88.10824899599757,87.224607687677349,86.360130197236089,85.494724578725069,84.628009755552526,83.759608135549726,82.908491195198778]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",171.24468642268332,165.80178441154328,163.08813860175786,160.35846938815408,157.63581687794672,154.8961610097723,151.6499283730069,148.38902845211305,145.13606436976318,141.89028146578812,138.62793130802166,135.3943621421964,132.14290487953144,128.8958502634234,125.65249271646086,122.38944444027169,121.46013516588471,120.54372497758197,119.61740726276207,118.68106384847906,117.75699663376952,116.84493634521681,115.92229290384,114.98894609455057,114.06701214052083,113.15623922068593,112.23422376661956,111.32296141663372,110.40013105634971,109.4876537514677,108.56328386184299,107.64887375823658,106.72224643574751,105.80519134733707,104.89748872729768,103.99892364405193]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332,171.24468642268332]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",122.99843243812091,115.07132724009867,111.09464846905735,{"$f":" (($S$51 * $S$49 * $S$47 * (O450 * 1 + O640) +O497) * 1000 / (O262 * 8760)) + O544 + 0","v":107.11716968276879},103.13735781469921,99.170427485478285,96.410527203416791,93.662547223236345,90.908816028926566,88.148390166102516,85.396582102878142,82.652224077131208,79.89810541289971,77.149347882647817,74.404859477573424,71.66357237829753,71.022160725744527,70.395020659266407,69.766102000433278,69.135200347256529,68.502113242735561,67.882093153308531,67.259373852330185,66.633763767468039,66.005072030507563,65.388347588713813,64.752873476680236,64.144039491665936,63.51608761256967,62.899083469053281,62.277702185429767,61.651763009044544,61.036028898619421,60.415302815668717,59.80428350351275,59.187849966979961]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" (($S$51 * $S$49 * $S$47 * (L451 * 1 + L641) +L498) * 1000 / (L263 * 8760)) + L545 + 0","v":122.99843243812091},119.04477457598563,117.05814123958804,115.07079637498595,113.08243665386964,111.10987052132177,108.72598569010714,106.35907444353866,103.99166441776646,101.60644560583641,99.236997745447667,96.865978440658964,94.493035930293118,92.134628127559921,89.756760070690206,87.392669932062731,86.713000496112201,86.056874461378726,85.39076271551005,84.714617451535247,84.061579126423609,83.381728599076851,82.72472235518039,82.057318990985792,81.39596012378756,80.724048995512007,80.074429226890615,79.397628475076132,78.742876306268457,78.077215791846726,77.41695737652401,76.745632128537679,76.095848338008807,75.434803609980392,74.762433425835567,74.111250676049437]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091,122.99843243812091]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",129.43168722357854,121.08385230196687,116.9073651436252,112.71635565742784,108.52649392838258,104.3530461309964,101.43932287767764,98.540168443413862,95.637577312766012,92.747035192998766,89.850791605993336,86.947842024270344,84.053475116292248,81.166473728836635,78.269533493061587,75.37776354459487,74.709646710653544,74.040771264264208,73.386732311856761,72.731337006785054,72.058661721027846,71.39995195310361,70.739225778295619,70.091795544175312,69.426339011301877,68.773649569927471,68.117994821175145,67.459170413538686,66.812253278692467,66.16167246603726,65.507229877865115,64.848726876817338,64.201085093785039,63.548912958923239,62.892014609584855,62.245214177325629]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",129.43168722357854,125.26675369165805,123.18299725052424,121.0993575776486,119.01550555663002,116.91377532160232,114.41342489201226,111.91387999709312,109.41474495954695,106.91562795909491,104.41614078478341,101.93299997513763,99.431584986974286,96.928655490276142,94.440831587333975,91.933714081134468,91.235599953686688,90.527838292273913,89.827243965894667,89.133671875409235,88.43016725188285,87.733458445073907,87.026647371537535,86.32640822348985,85.632605210762037,84.928419231600472,84.230451190061146,83.538570599518067,82.836028572684725,82.139360389993442,81.431858333306764,80.746580989058756,80.050259709610984,79.342824807693731,78.657232308638257,77.960318672523712]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854,129.43168722357854]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",136.12078527246672,127.3420071691645,122.93357029619331,118.53180155537375,114.13479058583364,109.74068130761023,106.68969556334898,103.63887774753928,100.58702385609797,97.53295761296306,94.492336992364045,91.447043594968548,88.395980169057736,85.354613595407727,82.305173356090776,79.263006282957292,78.575270172414051,77.871187858192712,77.166879845817178,76.47818271237162,75.788613673116373,75.081960865695024,74.389978661249643,73.696397963182477,73.016775428224648,72.319237774056916,71.635089174671137,70.948312511329704,70.258684423996485,69.565982225014181,68.885488162154829,68.185930422968667,67.513484762685394,66.821542578708488,66.140704838641682,65.455333540772457]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",136.12078527246672,131.73095433328058,129.54314686107364,127.33853249062925,125.15246568748123,122.94896595991904,120.32078040651162,117.6943667432981,115.06929287147763,112.44513128497876,109.82145878945303,107.18036443585974,104.55645415830232,101.93178547887193,99.305949794262602,96.695888792618703,95.953674754021705,95.219290838688167,94.475328413103824,93.738943046848235,92.992789984554179,92.25396478622504,91.522316434323471,90.78058948324167,90.045797911387794,89.317797151727021,88.579411667734348,87.847581963872841,87.105179750786405,86.386068681932315,85.639206557405316,84.915365595842943,84.18053425767468,83.451529709264548,82.711344550042185,81.976760765069741]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",136.12078527246672,136.12078527246672,136.12078527246672,{"$f":" (($S$51 * $S$49 * $S$47 * (O458 * 1 + O648) +O505) * 1000 / (O270 * 8760)) + O552 + 0","v":136.12078527246672},136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672,136.12078527246672]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" (($S$51 * $S$49 * $S$47 * (L459 * 1 + L649) +L506) * 1000 / (L271 * 8760)) + L553 + 0","v":147.58944035632254},138.07979909971357,133.31416127124018,128.5438233911147,123.78475114329513,119.01704301767217,115.71810769437363,112.40617304785492,109.09754008930889,105.79082458615179,102.50187056486075,99.194876046467897,95.902850754492022,92.607346590140565,89.30713317609171,86.001001565028432,85.25506499654206,84.493819219184857,83.733703600630093,82.974413589815143,82.232031159811527,81.473436076036677,80.714789091736932,79.971997094743898,79.21234059529209,78.467871386210192,77.7221329402484,76.974862092924099,76.2257979678851,75.474681620846056,74.737087419492312,73.996842940881507,73.25369941615115,72.507408551896546,71.757722223769022,71.020033525553529]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",147.58944035632254,142.85811296594193,140.47000301192097,138.10293113315689,135.71989470579814,133.33880128248137,130.48800356363009,127.64070415603403,124.7964115228298,121.95463996036001,119.11490926378437,116.25883504610908,113.42180539970482,110.58540465574237,107.73137736866622,104.89489049093145,104.09578079670247,103.28765346500408,102.4880868813116,101.69690562531049,100.89634509382601,100.10389037327417,99.30183986171771,98.507620245479956,97.703588504157224,96.907116745563997,96.100616196868572,95.318814044416385,94.509336931132353,93.724249982580659,92.928657212054162,92.139792147967768,91.340206339371349,90.547093361329388,89.743042341007438,88.962460938576797]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254,147.58944035632254]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",162.67985931244982,152.20333736410691,146.94812622210952,141.67817624188552,136.429251160348,131.17988492188263,127.52875016708367,123.88872499938677,120.23966794861784,116.59846934127754,112.96345363357743,109.33299098381406,105.68754990308678,102.06156745233136,98.417734215097411,94.790160709137027,93.953142728846416,93.119547802213262,92.271587893239897,91.443771366136474,90.618246996955122,89.777481734561306,88.955544518104617,88.117806760561507,87.298070572030994,86.461989253938867,85.643118046891061,84.824163231189175,83.98806718294702,83.168050695203391,82.347009317241259,81.524636603034935,80.700628596756914,79.891190625612069,79.079435847323666,78.248642015680502]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",162.67985931244982,157.45756516291758,154.82182765605106,152.21067643031668,149.58484354766787,146.96324098803362,143.82718625205061,140.69713759988238,137.55341411910709,134.41462286250129,131.28018627452329,128.14953403675631,125.02210265349514,121.8784713015705,118.75585816692538,115.61602959349858,114.74512018024166,113.84686828187392,112.97729032489443,112.09880690782806,111.21132090162776,110.33329691790833,109.4460048938183,108.56784505691962,107.69862470372389,106.81971302898472,105.9310085314078,105.05079529472648,104.17889024522903,103.29677561515456,102.42266077885564,101.55637045840464,100.67946090167904,99.791823827500551,98.92981359754485,98.056778168653807]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982,162.67985931244982]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",181.66443582772149,169.94588471452846,164.05593479104823,158.18332462406147,152.32489818346943,146.45753214192683,142.37261758369254,138.30801303185751,134.22212880832848,130.15260439219523,126.09728869065199,122.03481807135176,117.96352288432249,113.90081799380722,109.84477090558008,105.79349924267126,104.85570040658452,103.92417603090887,102.97988111802768,102.04106114463519,101.10723770957144,100.17794567205378,99.252732191120487,98.331155816992919,97.412785630248237,96.47920978775845,95.566064295861281,94.637024891655287,93.709676924513886,92.80136228961031,91.876153298154776,90.969094085201789,90.044489732506207,89.137182724715402,88.211686781837258,87.302661906845955]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",181.66443582772149,175.80761474715348,172.8945443290998,{"$f":" (($S$51 * $S$49 * $S$47 * (O466 * 1 + O656) +O513) * 1000 / (O278 * 8760)) + O560 + 0","v":169.94842044184213},167.03115156400438,164.10061687669833,160.60032211489866,157.08907266418689,153.58678963711708,150.07232653737478,146.58587324230737,143.08593159400752,139.57196271942817,136.083862472757,132.58046612472097,129.08136623665354,128.09561372034369,127.101922782253,126.12015692958651,125.13011241338113,124.15157277040205,123.16442025113172,122.18836336953753,121.2033644207241,120.20929490620166,119.22575793290977,118.25252542065404,117.26970245731658,116.2968012696718,115.31398992853019,114.340724542091,113.35723070575766,112.3829129441062,111.39804901476421,110.42199632842301,109.43507952829232]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - High",{"$f":" (($S$51 * $S$49 * $S$47 * (L467 * 1 + L657) +L514) * 1000 / (L279 * 8760)) + L561 + 0","v":181.66443582772149},181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149,181.66443582772149]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",203.22599220144039,190.09560375524995,183.52044809770535,176.93474122530344,170.38025678028501,163.80827077486518,159.22687463483791,154.67863318685067,150.11696337032646,145.5614876831894,141.00980845220167,136.45960021714959,131.90860340191753,127.3546184075697,122.8163900188575,118.27067852652915,117.22439159511208,116.16770037202903,115.12069257072886,114.08271702072827,113.03294716852281,111.99117296504558,110.93679184332834,109.90931719066968,108.86826432202494,107.83307439048943,106.80320170286552,105.7585345754527,104.73778714695106,103.70135895502142,102.68769295424924,101.65748971176878,100.62969817196588,99.603839216455839,98.579441219987359,97.556039245697221]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",203.22599220144039,196.68605470063954,193.41103226613313,190.12632582081127,186.83134984359873,183.57150567298962,179.63534348899464,175.71394518556488,171.80636168407776,167.88895631795248,163.96101401775803,160.04439763206071,156.11570049221172,152.19667401596561,148.28644477978224,144.38415221065037,143.27371978380208,142.15610944987088,141.05332096436277,139.96502952742384,138.84677175831013,137.7425749724479,136.65212984816122,135.55319709826773,134.44560908106465,133.35105172333513,132.24741980658061,131.15632347029114,130.05573964844265,128.94549835258144,127.84710428250069,126.76028874502676,125.6631723941305,124.57717145793303,123.48046841980648,122.39442572707048]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - High",203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039,203.22599220144039]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",220.13824315404847,205.91550568096287,198.77984561359682,191.64630199320268,184.51089330590887,177.39332426168329,172.43713022837397,167.47821699014935,162.53698351424089,157.61040277373888,152.67293516788683,147.72225612205273,142.80069387765539,137.86081926331758,132.94448959907086,128.02689250674698,126.88566502051121,125.73625322274945,124.59970144743491,123.47522581715508,122.34083761993483,121.1961416038592,120.08277664562148,118.95790150584817,117.82113992815157,116.6928375290351,115.57234226099912,114.45902085267868,113.35225740895513,112.23105763933226,111.11537758544199,110.00463473736013,108.89825933981935,107.77557025643864,106.67632501466836,105.55979173004044]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",220.13824315404847,213.03272106174316,209.47571409519901,205.93626361000977,202.36453126817486,198.80876623786804,194.5644601505474,190.31478094518158,186.05885450124251,181.81983891930847,177.5487554991148,173.31660730380136,169.07451699288598,164.82165964984574,160.58088726888585,156.32758410757339,155.12192436012941,153.93349775182907,152.7384926266445,151.53670456732854,150.32792827255443,149.13522281025692,147.95822939046113,146.75026628254233,145.5575136767514,144.37963022486755,143.17022075420627,141.99817986241601,140.7942118033792,139.60405622465873,138.42739795056619,137.24108809902285,136.04492522551493,134.86148216069552,133.66771520919468,132.48613840724755]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - High",220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847,220.13824315404847]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",242.4211435550007,226.70476248618178,218.84072772431028,{"$f":" (($S$51 * $S$49 * $S$47 * (O474 * 1 + O664) +O521) * 1000 / (O286 * 8760)) + O568 + 0","v":210.97176203580659},203.09332724107585,195.22651863300135,189.76378871114375,184.31054531882523,178.83861039077055,173.39452642410967,167.9501363797776,162.50239672312719,157.07237271822703,151.6328262262561,146.18098412373291,140.76115518039569,139.50297381338652,138.23978428393517,136.99406535045517,135.74191336583968,134.48278279735294,133.23879241401318,132.00904082411245,130.77024072312648,129.52189203814854,128.28569687653564,127.06084898013989,125.82456599698652,124.59828103744528,123.35942689733984,122.12926908927264,120.90709071824601,119.69219357518396,118.46238540715466,117.23864691509597,116.02031539812445]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":" (($S$51 * $S$49 * $S$47 * (L475 * 1 + L665) +L522) * 1000 / (L287 * 8760)) + L569 + 0","v":242.4211435550007},234.58259672296029,230.66248415586062,226.73946082322996,222.81261939818066,218.8810650315751,214.2073064351834,209.50622281535533,204.8031174718281,200.12293134709873,195.43838656400942,190.74842945189042,186.05201772992353,181.37381356751868,176.68694571376091,171.99040751977893,170.67060387203549,169.34586863698141,168.04126957981902,166.70581587598946,165.38984613081422,164.0677732511551,162.76442335187008,161.42931845970381,160.11231345871667,158.81299280133581,157.48121618401888,156.16652022925823,154.86851044459817,153.56207353665036,152.2469623644192,150.92292763609765,149.61432614686413,148.3207946580419,146.99290369456472,145.7040178304579]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - High",242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007,242.4211435550007]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",270.5937178382481,253.04743118876669,244.2294107172406,235.43157521666188,226.64786400911197,217.87247813551443,211.77035108645589,205.66841421881509,199.56302975116304,193.47617308851244,187.37853194279373,181.29190425243002,175.21251868357325,169.16141395671028,163.08551441878154,157.00626773680264,155.6072145841178,154.20786496528143,152.80745214292162,151.40522808199913,150.02401588541397,148.61585449584948,147.22702508725948,145.85646211324408,144.45705341416073,143.09729101362453,141.70740546656205,140.33252868107866,138.94911738917813,137.5790862735216,136.2215573016189,134.85332850711993,133.47381525982891,132.12681928333583,130.76707276293277,129.39400447206316]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",270.5937178382481,261.83899417919048,257.44684240174547,253.08554533553678,248.69852428786857,244.3124445404174,239.05142702148251,233.82301468199611,228.57128717665466,223.32225064845667,218.10153654826729,212.85387883970938,207.60504022388068,202.38043893653702,197.15199117946634,191.91847696784376,190.43216584105477,188.94327573524365,187.47775840273877,186.00885820016714,184.53625432641016,183.05962760798994,181.57866022722948,180.11899087546385,178.65423080934963,177.18407154688842,175.70820481435558,174.22632230436767,172.76379983615021,171.29454877733485,169.84385716616674,168.38574258880314,166.91990565829556,165.44604539681202,163.98928986673494,162.52383349105307]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - High",270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481,270.5937178382481]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Beiter et al., 2016"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Beiter et al., 2016"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et al., 2016"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et all, 2016"]

{"sheet":"Solar - Utility PV","index":4,"n_rows":423,"n_cols":47,"rows_kept":423,"cut":false,"hidden":false,"merged":[[0,0,0,9],[11,7,37,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[22,14,22,15],[23,9,25,9],[23,14,23,15],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[34,14,34,17],[30,14,30,17],[31,9,33,9],[13,21,26,25],[14,14,14,19],[15,9,17,9],[15,14,15,19],[16,14,16,19],[17,14,17,19],[18,14,19,17],[19,9,21,9],[20,14,20,17],[21,14,21,17],[24,14,24,15],[26,14,26,18],[22,16,24,19],[31,14,31,17],[32,14,32,17],[33,14,33,17],[43,14,43,17],[35,9,37,9],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[40,7,42,7],[40,9,42,9],[40,14,40,17],[41,14,41,17],[42,14,42,17],[45,7,55,7],[45,9,47,9],[45,14,45,15],[49,9,51,9],[53,9,55,9],[62,9,64,9],[70,6,70,19],[73,7,147,7],[73,9,81,9],[84,9,92,9],[95,9,103,9],[106,9,114,9],[117,9,125,9],[128,9,136,9],[139,9,147,9],[58,7,64,7],[58,9,60,9],[151,7,159,7],[151,9,159,9],[163,7,171,7],[163,9,171,9],[175,7,183,7],[175,9,183,9],[413,7,413,11],[188,6,188,19],[402,6,402,19],[404,7,404,11],[405,7,405,11],[406,7,406,11],[407,7,407,11],[408,7,408,11],[409,7,409,11],[410,7,410,11],[411,7,411,11],[412,7,412,11],[407,12,407,26],[414,7,414,11],[415,7,415,11],[416,7,416,11],[417,7,417,11],[418,7,418,11]]}
["Solar Utility PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=su"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14%",0.13469225572117585,null,null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",0.1924175081731084]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",0.2693845114423517,null,null,"Utility Scale Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative plant is Single Axis tracking with capacity of 100 MW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - 14%",{"$f":"L12*8760","v":1179.9041601175004},null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"L13*8760","v":1685.5773715964297},null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"L14*8760","v":2359.8083202350008},null,null,"Capacity factors chosen here to reflect range across the continental U.S. in ReEDS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - 14%",{"$f":"L24+L28","v":2014.3233561463983},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"L25+L29","v":2014.3233561463983},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"L26+L30","v":2014.3233561463983},null,null,null,null,null,null,176965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility PV - 14%",null,"Capacity factor labels based on ReEDS minimum, average and maximum first year energy production.  ATB values reflect annual average capacity factor over life of plant including estimated degradation of 0.5% per year."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - 14%",{"$f":"(L28+L46)*($S$40-1)","v":25.963818249818669},null,null,"Utility PV - 20%"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"(L29+L47)*($S$40-1)","v":25.963818249818669},null,null,"Utility PV - 28%"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"(L30+L48)*($S$40-1)","v":25.963818249818669}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14%",{"$f":"$L$119","v":1988.3595378965797},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"$L$122","v":1988.3595378965797},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"$L$125","v":1988.3595378965797},null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S30)/(1+S28)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - 14%",13,null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",13,null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",13,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S33)/(1+S28) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14%",0,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",0,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S36>0,S35*S30*(1-S36)+(1-S35)*S33,S35*S30+(1-S35)*S33)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",0,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S35)*((1+S34)*(1+S28)-1)) + (S35*((1+S31)*(1+S28)-1)*(1-S36))) / (1+S28)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P49:P51,Q49:Q51)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - 14%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O54:T54,O56:T56)","v":0.86617912512573092}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.0892139165828461}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S37 / (1 - (1 / (1 + S37)^S29))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S38 / (1 - (1 / (1 + S38)^S29))","v":6.6028615601469248E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14%",{"$f":"L50+L54","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"L51+L55","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"L52+L56","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Utility PV - 14%",0,null,null,1,0,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",0,null,null,2,0,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.068193885292765}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Utility PV - 14%",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",0,null,"Depreciation",{"$f":"1/((1+S38)*(1+S28))^O53","v":0.94896227547525047},{"$f":"1/((1+S38)*(1+S28))^P53","v":0.90052940027516526},{"$f":"1/((1+S38)*(1+S28))^Q53","v":0.85456842881748352},{"$f":"1/((1+S38)*(1+S28))^R53","v":0.81095320075994881},{"$f":"1/((1+S38)*(1+S28))^S53","v":0.76956399469709869},{"$f":"1/((1+S38)*(1+S28))^T53","v":0.73028719953158239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14%",{"$f":" (($S$44 * $S$42 * $S$40 * (L28 * 1 + L46) +L32) * 1000 / (L12 * 8760)) + L36 + 0","v":133.7979006341474}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":" (($S$44 * $S$42 * $S$40 * (L29 * 1 + L47) +L33) * 1000 / (L13 * 8760)) + L37 + 0","v":93.65853044390316}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":" (($S$44 * $S$42 * $S$40 * (L30 * 1 + L48) +L34) * 1000 / (L14 * 8760)) + L38 + 0","v":66.898950317073698}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Utility PV - 14%",{"$f":"(((L28*$S$44*(1-$S$36*$S$41))/(8760*L12*(1-$S$36))+L32/(8760*L12))*1000)+L36","v":132.21531506525704},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"(((L29*$S$44*(1-$S$36*$S$41))/(8760*L13*(1-$S$36))+L33/(8760*L13))*1000)+L37","v":92.550720545679908}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"(((L30*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L34/(8760*L14))*1000)+L38","v":66.107657532628522}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14% - Low",{"$f":"L12","v":0.13469225572117585},{"$f":"L74","v":0.13469225572117585},{"$f":"M74","v":0.13469225572117585},0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",{"$f":"L74","v":0.13469225572117585},{"$f":"L75","v":0.13469225572117585},0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",{"$f":"L75","v":0.13469225572117585},{"$f":"L76","v":0.13469225572117585},0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585,0.13469225572117585]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",{"$f":"L13","v":0.1924175081731084},{"$f":"L77","v":0.1924175081731084},{"$f":"M77","v":0.1924175081731084},0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",{"$f":"L77","v":0.1924175081731084},{"$f":"L78","v":0.1924175081731084},0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",{"$f":"L78","v":0.1924175081731084},{"$f":"L79","v":0.1924175081731084},0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084,0.1924175081731084]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",{"$f":"L14","v":0.2693845114423517},{"$f":"L80","v":0.2693845114423517},{"$f":"M80","v":0.2693845114423517},0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",{"$f":"L80","v":0.2693845114423517},{"$f":"L81","v":0.2693845114423517},0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":"L81","v":0.2693845114423517},{"$f":"L82","v":0.2693845114423517},0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517,0.2693845114423517]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - 14% - Low",{"$f":"L74*8760","v":1179.9041601175004},1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004,1179.9041601175004]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297,1685.5773715964297]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",2359.8083202350008,2359.8083202350008,2359.8083202350008,{"$f":"O81*8760","v":2359.8083202350008},2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":"L82*8760","v":2359.8083202350008},2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008,2359.8083202350008]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - 14% - Low",{"$f":" $S$40*(L118+L164)","v":2014.3233561463983},1513.4174089371991,1187.4186544397021,1054.0507725630994,956.48804857693483,911.05982159161692,887.00915589159058,862.95849019156424,838.90782449153812,814.85715879151178,790.80649309148555,766.75582739145932,742.70516169143298,718.65449599140686,694.60383029138052,670.55316459135474,657.13214802933726,643.71113146731989,630.2901149053024,616.86909834328503,603.44808178126766,590.02706521925018,576.6060486572328,563.18503209521543,549.76401553319806,536.34299897118012,522.99950562540278,509.65601227962532,496.31251893384785,482.96902558807039,469.62553224229293,456.28203889651553,442.93854555073801,429.59505220496061,416.25155885918321,402.90806551340569]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",2014.3233561463983,1513.4174089371991,1219.3385449323725,1148.2192698999563,1107.579684167147,1046.4693326198415,1033.9408455230891,1021.4123584263365,1008.8838713295841,996.35538423283151,983.82689713607886,971.29841003932631,958.76992294257377,946.24143584582123,933.71294874906857,921.18446165231626,910.94907874506828,900.7136958378203,890.47831293057243,880.24293002332445,870.00754711607647,859.77216420882849,849.5367813015805,839.30139839433264,829.06601548708454,818.83063257983667,809.5047781536191,800.17892372740152,790.85306930118384,781.52721487496615,772.20136044874857,762.875506022531,753.54965159631331,744.22379717009574,734.89794274387816,725.57208831766013]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",2014.3233561463983,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",2014.3233561463983,1513.4174089371991,1187.4186544397021,1054.0507725630994,956.48804857693483,911.05982159161692,887.00915589159058,862.95849019156424,838.90782449153812,814.85715879151178,790.80649309148555,766.75582739145932,742.70516169143298,718.65449599140686,694.60383029138052,670.55316459135474,657.13214802933726,643.71113146731989,630.2901149053024,616.86909834328503,603.44808178126766,590.02706521925018,576.6060486572328,563.18503209521543,549.76401553319806,536.34299897118012,522.99950562540278,509.65601227962532,496.31251893384785,482.96902558807039,469.62553224229293,456.28203889651553,442.93854555073801,429.59505220496061,416.25155885918321,402.90806551340569]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",2014.3233561463983,1513.4174089371991,1219.3385449323725,1148.2192698999563,1107.579684167147,1046.4693326198415,1033.9408455230891,1021.4123584263365,1008.8838713295841,996.35538423283151,983.82689713607886,971.29841003932631,958.76992294257377,946.24143584582123,933.71294874906857,921.18446165231626,910.94907874506828,900.7136958378203,890.47831293057243,880.24293002332445,870.00754711607647,859.77216420882849,849.5367813015805,839.30139839433264,829.06601548708454,818.83063257983667,809.5047781536191,800.17892372740152,790.85306930118384,781.52721487496615,772.20136044874857,762.875506022531,753.54965159631331,744.22379717009574,734.89794274387816,725.57208831766013]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",2014.3233561463983,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",2014.3233561463983,1513.4174089371991,1187.4186544397021,1054.0507725630994,956.48804857693483,911.05982159161692,887.00915589159058,862.95849019156424,838.90782449153812,814.85715879151178,790.80649309148555,766.75582739145932,742.70516169143298,718.65449599140686,694.60383029138052,670.55316459135474,657.13214802933726,643.71113146731989,630.2901149053024,616.86909834328503,603.44808178126766,590.02706521925018,576.6060486572328,563.18503209521543,549.76401553319806,536.34299897118012,522.99950562540278,509.65601227962532,496.31251893384785,482.96902558807039,469.62553224229293,456.28203889651553,442.93854555073801,429.59505220496061,416.25155885918321,402.90806551340569]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",2014.3233561463983,1513.4174089371991,1219.3385449323725,{"$f":" $S$40*(O125+O171)","v":1148.2192698999563},1107.579684167147,1046.4693326198415,1033.9408455230891,1021.4123584263365,1008.8838713295841,996.35538423283151,983.82689713607886,971.29841003932631,958.76992294257377,946.24143584582123,933.71294874906857,921.18446165231626,910.94907874506828,900.7136958378203,890.47831293057243,880.24293002332445,870.00754711607647,859.77216420882849,849.5367813015805,839.30139839433264,829.06601548708454,818.83063257983667,809.5047781536191,800.17892372740152,790.85306930118384,781.52721487496615,772.20136044874857,762.875506022531,753.54965159631331,744.22379717009574,734.89794274387816,725.57208831766013]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":" $S$40*(L126+L172)","v":2014.3233561463983},1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991,1513.4174089371991]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - 14% - Low",{"$f":"(L118+L164)*($S$40-1)","v":25.963818249818669},19.507341967642404,15.305349082233441,13.586290702236317,12.328746412832814,11.743194830332781,11.433191418458899,11.123188006585018,10.813184594711139,10.503181182837258,10.193177770963377,9.8831743590894963,9.5731709472156137,9.2631675353417364,8.9531641234678538,8.6431607115939801,8.4701692037108209,8.2971776958276653,8.1241861879445079,7.9511946800613522,7.7782031721781957,7.6052116642950391,7.4322201564118826,7.2592286485287261,7.0862371406455695,6.9132456327624068,6.7412533679702147,6.5692611031780217,6.3972688383858278,6.2252765735936348,6.053284308801441,5.8812920440092489,5.7092997792170541,5.537307514424862,5.3653152496326699,5.1933229848404761]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",25.963818249818669,19.507341967642404,15.716783638049401,14.800084774698529,14.276256852783742,13.488568989305755,13.327081827409573,13.165594665513385,13.004107503617201,12.842620341721016,12.681133179824828,12.519646017928643,12.358158856032457,12.196671694136272,12.035184532240084,11.873697370343903,11.741767399562303,11.609837428780704,11.477907457999105,11.345977487217507,11.214047516435908,11.082117545654308,10.950187574872709,10.818257604091112,10.686327633309512,10.554397662527913,10.434191148212452,10.31398463389699,10.193778119581527,10.073571605266066,9.9533650909506033,9.8331585766351424,9.7129520623196797,9.5927455480042187,9.472539033688756,9.3523325193732898]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",25.963818249818669,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",25.963818249818669,19.507341967642404,15.305349082233441,13.586290702236317,12.328746412832814,11.743194830332781,11.433191418458899,11.123188006585018,10.813184594711139,10.503181182837258,10.193177770963377,9.8831743590894963,9.5731709472156137,9.2631675353417364,8.9531641234678538,8.6431607115939801,8.4701692037108209,8.2971776958276653,8.1241861879445079,7.9511946800613522,7.7782031721781957,7.6052116642950391,7.4322201564118826,7.2592286485287261,7.0862371406455695,6.9132456327624068,6.7412533679702147,6.5692611031780217,6.3972688383858278,6.2252765735936348,6.053284308801441,5.8812920440092489,5.7092997792170541,5.537307514424862,5.3653152496326699,5.1933229848404761]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",25.963818249818669,19.507341967642404,15.716783638049401,14.800084774698529,14.276256852783742,13.488568989305755,13.327081827409573,13.165594665513385,13.004107503617201,12.842620341721016,12.681133179824828,12.519646017928643,12.358158856032457,12.196671694136272,12.035184532240084,11.873697370343903,11.741767399562303,11.609837428780704,11.477907457999105,11.345977487217507,11.214047516435908,11.082117545654308,10.950187574872709,10.818257604091112,10.686327633309512,10.554397662527913,10.434191148212452,10.31398463389699,10.193778119581527,10.073571605266066,9.9533650909506033,9.8331585766351424,9.7129520623196797,9.5927455480042187,9.472539033688756,9.3523325193732898]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",25.963818249818669,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",25.963818249818669,19.507341967642404,15.305349082233441,13.586290702236317,12.328746412832814,11.743194830332781,11.433191418458899,11.123188006585018,10.813184594711139,10.503181182837258,10.193177770963377,9.8831743590894963,9.5731709472156137,9.2631675353417364,8.9531641234678538,8.6431607115939801,8.4701692037108209,8.2971776958276653,8.1241861879445079,7.9511946800613522,7.7782031721781957,7.6052116642950391,7.4322201564118826,7.2592286485287261,7.0862371406455695,6.9132456327624068,6.7412533679702147,6.5692611031780217,6.3972688383858278,6.2252765735936348,6.053284308801441,5.8812920440092489,5.7092997792170541,5.537307514424862,5.3653152496326699,5.1933229848404761]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",25.963818249818669,19.507341967642404,15.716783638049401,{"$f":"(O125+O171)*($S$40-1)","v":14.800084774698529},14.276256852783742,13.488568989305755,13.327081827409573,13.165594665513385,13.004107503617201,12.842620341721016,12.681133179824828,12.519646017928643,12.358158856032457,12.196671694136272,12.035184532240084,11.873697370343903,11.741767399562303,11.609837428780704,11.477907457999105,11.345977487217507,11.214047516435908,11.082117545654308,10.950187574872709,10.818257604091112,10.686327633309512,10.554397662527913,10.434191148212452,10.31398463389699,10.193778119581527,10.073571605266066,9.9533650909506033,9.8331585766351424,9.7129520623196797,9.5927455480042187,9.472539033688756,9.3523325193732898]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":"(L126+L172)*($S$40-1)","v":25.963818249818669},19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404,19.507341967642404]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14% - Low",1988.3595378965797,1493.9100669695567,1172.1133053574686,1040.4644818608631,944.15930216410197,899.31662676128417,875.57596447313165,851.83530218497924,828.09463989682695,804.35397760867454,780.61331532052213,756.87265303236984,733.13199074421732,709.39132845606514,685.65066616791262,661.91000387976078,648.66197882562642,635.41395377149217,622.16592871735793,608.91790366322368,595.66987860908944,582.42185355495519,569.17382850082095,555.9258034466867,542.67777839255245,529.42975333841775,516.25825225743256,503.08675117644731,489.915250095462,476.74374901447675,463.5722479334915,450.4007468525063,437.22924577152094,424.05774469053574,410.88624360955055,397.71474252856524]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",1988.3595378965797,1493.9100669695567,1203.6217612943231,1133.4191851252579,1093.3034273143633,1032.9807636305356,1020.6137636956796,1008.2467637608231,995.87976382596685,983.51276389111047,971.14576395625397,958.77876402139771,946.41176408654133,934.04476415168494,921.67776421682845,909.31076428197241,899.20731134550601,889.10385840903962,879.00040547257333,868.89695253610694,858.79349959964054,848.69004666317414,838.58659372670775,828.48314079024158,818.37968785377507,808.27623491730878,799.07058700540665,789.86493909350452,780.65929118160227,771.45364326970014,762.247995357798,753.04234744589587,743.83669953399362,734.63105162209149,725.42540371018936,716.21975579828688]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",1988.3595378965797,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",1988.3595378965797,1493.9100669695567,1172.1133053574686,1040.4644818608631,944.15930216410197,899.31662676128417,875.57596447313165,851.83530218497924,828.09463989682695,804.35397760867454,780.61331532052213,756.87265303236984,733.13199074421732,709.39132845606514,685.65066616791262,661.91000387976078,648.66197882562642,635.41395377149217,622.16592871735793,608.91790366322368,595.66987860908944,582.42185355495519,569.17382850082095,555.9258034466867,542.67777839255245,529.42975333841775,516.25825225743256,503.08675117644731,489.915250095462,476.74374901447675,463.5722479334915,450.4007468525063,437.22924577152094,424.05774469053574,410.88624360955055,397.71474252856524]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",1988.3595378965797,1493.9100669695567,1203.6217612943231,1133.4191851252579,1093.3034273143633,1032.9807636305356,1020.6137636956796,1008.2467637608231,995.87976382596685,983.51276389111047,971.14576395625397,958.77876402139771,946.41176408654133,934.04476415168494,921.67776421682845,909.31076428197241,899.20731134550601,889.10385840903962,879.00040547257333,868.89695253610694,858.79349959964054,848.69004666317414,838.58659372670775,828.48314079024158,818.37968785377507,808.27623491730878,799.07058700540665,789.86493909350452,780.65929118160227,771.45364326970014,762.247995357798,753.04234744589587,743.83669953399362,734.63105162209149,725.42540371018936,716.21975579828688]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",1988.3595378965797,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",1988.3595378965797,1493.9100669695567,1172.1133053574686,1040.4644818608631,944.15930216410197,899.31662676128417,875.57596447313165,851.83530218497924,828.09463989682695,804.35397760867454,780.61331532052213,756.87265303236984,733.13199074421732,709.39132845606514,685.65066616791262,661.91000387976078,648.66197882562642,635.41395377149217,622.16592871735793,608.91790366322368,595.66987860908944,582.42185355495519,569.17382850082095,555.9258034466867,542.67777839255245,529.42975333841775,516.25825225743256,503.08675117644731,489.915250095462,476.74374901447675,463.5722479334915,450.4007468525063,437.22924577152094,424.05774469053574,410.88624360955055,397.71474252856524]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",1988.3595378965797,1493.9100669695567,1203.6217612943231,1133.4191851252579,1093.3034273143633,1032.9807636305356,1020.6137636956796,1008.2467637608231,995.87976382596685,983.51276389111047,971.14576395625397,958.77876402139771,946.41176408654133,934.04476415168494,921.67776421682845,909.31076428197241,899.20731134550601,889.10385840903962,879.00040547257333,868.89695253610694,858.79349959964054,848.69004666317414,838.58659372670775,828.48314079024158,818.37968785377507,808.27623491730878,799.07058700540665,789.86493909350452,780.65929118160227,771.45364326970014,762.247995357798,753.04234744589587,743.83669953399362,734.63105162209149,725.42540371018936,716.21975579828688]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",1988.3595378965797,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567,1493.9100669695567]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - 14% - Low",13,12.4,11.8,11.200000000000001,10.600000000000001,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",13,12.7,12.399999999999999,12.099999999999998,11.799999999999997,11.499999999999996,11.199999999999996,10.899999999999995,10.599999999999994,10.299999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",13,12.4,11.8,11.200000000000001,10.600000000000001,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",13,12.7,12.399999999999999,12.099999999999998,11.799999999999997,11.499999999999996,11.199999999999996,10.899999999999995,10.599999999999994,10.299999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",13,12.4,11.8,11.200000000000001,10.600000000000001,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",13,12.7,12.399999999999999,12.099999999999998,11.799999999999997,11.499999999999996,11.199999999999996,10.899999999999995,10.599999999999994,10.299999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - 14% - Low",{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L118 * 1 + L164) +L129) * 1000 / (L74 * 8760)) + L140 + 0","v":133.7979006341474},102.75741461991639,82.378133996098057,73.740379067742964,67.285073793904417,64.007548529193528,62.541576302272176,61.075604075350839,59.609631848429501,58.143659621508164,56.677687394586812,55.211715167665474,53.745742940744123,52.279770713822792,50.813798486901447,49.347826259980131,48.529768340820432,47.711710421660747,46.893652502501048,46.075594583341356,45.257536664181664,44.439478745021972,43.621420825862273,42.803362906702588,41.985304987542897,41.167247068383176,40.353914460504548,39.54058185262592,38.727249244747277,37.913916636868656,37.100584028990028,36.287251421111399,35.473918813232764,34.660586205354136,33.847253597475508,33.033920989596872]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",133.7979006341474,103.01167255894264,84.832278886347723,80.243052290042726,77.511669404000031,73.532521715013459,72.514608650667242,71.496695586321025,70.478782521974807,69.460869457628604,68.442956393282387,67.67930126796243,66.915646142642487,66.151991017322544,65.388335892002587,64.624680766682673,64.000798365210741,63.37691596373881,62.753033562266886,62.129151160794954,61.505268759323016,60.881386357851092,60.257503956379153,59.633621554907236,59.009739153435298,58.385856751963374,57.817413293821119,57.248969835678857,56.680526377536573,56.112082919394318,55.543639461252049,54.975196003109801,54.406752544967517,53.838309086825248,53.269865628682993,52.701422170540702]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",133.7979006341474,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891,103.26593049796891]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",93.65853044390316,71.930190233941445,57.664693797268626,51.618265347420056,47.099551655733073,44.805283970435454,43.779103411590512,42.752922852745577,41.726742293900635,40.7005617350557,39.674381176210758,38.648200617365816,37.622020058520874,36.59583949967594,35.569658940830998,34.543478381986084,33.97083783857429,33.398197295162511,32.825556751750725,32.252916208338938,31.680275664927155,31.107635121515372,30.534994578103586,29.962354034691803,29.38971349128002,28.817072947868215,28.247740122353175,27.678407296838134,27.109074471323087,26.539741645808054,25.970408820293009,25.401075994777969,24.831743169262928,24.262410343747888,23.693077518232847,23.123744692717803]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",93.65853044390316,72.108170791259823,59.382595220443392,56.170136603029889,54.258168582800003,51.4727652005094,50.760226055467058,50.047686910424694,49.335147765382352,48.622608620340003,47.910069475297654,47.375510887573689,46.840952299849732,46.306393712125768,45.771835124401797,45.237276536677854,44.800558855647509,44.36384117461715,43.927123493586805,43.490405812556453,43.053688131526094,42.616970450495749,42.180252769465397,41.743535088435053,41.306817407404694,40.870099726374349,40.472189305674775,40.074278884975186,39.67636846427559,39.278458043576009,38.880547622876428,38.482637202176846,38.084726781477251,37.686816360777662,37.288905940078081,36.890995519378485]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",93.65853044390316,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215,72.286151348578215]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",66.898950317073698,51.378707309958195,41.189066998049029,36.870189533871482,33.642536896952208,32.003774264596764,31.270788151136088,30.537802037675419,29.804815924214751,29.071829810754082,28.338843697293406,27.605857583832737,26.872871470372061,26.139885356911396,25.406899243450724,24.673913129990066,24.264884170410216,23.855855210830374,23.446826251250524,23.037797291670678,22.628768332090832,22.219739372510986,21.810710412931137,21.401681453351294,20.992652493771448,20.583623534191588,20.176957230252274,19.77029092631296,19.363624622373639,18.956958318434328,18.550292014495014,18.1436257105557,17.736959406616382,17.330293102677068,16.923626798737754,16.516960494798436]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",66.898950317073698,51.505836279471318,42.416139443173861,{"$f":" (($S$44 * $S$42 * $S$40 * (O125 * 1 + O171) +O136) * 1000 / (O81 * 8760)) + O147 + 0","v":40.121526145021363},38.755834702000016,36.76626085750673,36.257304325333621,35.748347793160512,35.239391260987404,34.730434728814302,34.221478196641193,33.839650633981215,33.457823071321243,33.075995508661272,32.694167946001294,32.312340383341336,32.000399182605371,31.688457981869405,31.376516781133443,31.064575580397477,30.752634379661508,30.440693178925546,30.128751978189577,29.816810777453618,29.504869576717649,29.192928375981687,28.908706646910559,28.624484917839428,28.340263188768287,28.056041459697159,27.771819730626024,27.4875980015549,27.203376272483759,26.919154543412624,26.634932814341497,26.350711085270351]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L126 * 1 + L172) +L137) * 1000 / (L82 * 8760)) + L148 + 0","v":66.898950317073698},51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455,51.632965248984455]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Bolinger, M.; Seel, J. (2015). Utility-Scale Solar 2014: An Empirical Analysis of Project Cost, Performance, and Pricing Trends in the United States. Berkeley, CA: Lawrence Berkeley National Laboratory."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Literature review of UPV capital cost projections.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Solar - PV Dist. Comm","index":5,"n_rows":407,"n_cols":47,"rows_kept":407,"cut":false,"hidden":false,"merged":[[43,14,43,17],[45,14,45,15],[13,21,26,25],[14,14,14,19],[15,9,17,9],[15,14,15,19],[16,14,16,19],[19,9,21,9],[20,14,20,17],[23,14,23,15],[24,14,24,15],[26,14,26,18],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[40,7,42,7],[40,9,42,9],[40,14,40,17],[41,14,41,17],[42,14,42,17],[70,6,70,19],[45,7,55,7],[45,9,47,9],[49,9,51,9],[53,9,55,9],[58,7,64,7],[58,9,60,9],[62,9,64,9],[11,7,37,7],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[37,14,37,17],[18,14,19,17],[17,14,17,20],[22,14,22,15],[23,9,25,9],[21,14,21,17],[22,16,24,19],[38,14,38,17],[39,14,39,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[35,9,37,9],[35,14,35,17],[36,14,36,17],[162,7,170,7],[162,9,170,9],[73,7,136,7],[73,9,81,9],[84,9,92,9],[95,9,103,9],[106,9,114,9],[117,9,125,9],[128,9,136,9],[140,7,148,7],[140,9,148,9],[151,7,159,7],[151,9,159,9],[178,6,178,19],[397,8,397,12],[397,13,397,27],[398,8,398,12],[398,13,398,27],[389,7,389,27],[392,8,392,12],[392,13,392,27],[393,8,393,12],[393,13,393,27],[399,8,399,12],[399,13,399,27],[394,8,394,12],[394,13,394,27],[395,8,395,12],[395,13,395,27],[396,8,396,12],[396,13,396,27],[404,8,404,12],[404,13,404,27],[405,8,405,12],[405,13,405,27],[406,8,406,12],[406,13,406,27],[403,8,403,12],[403,13,403,27],[400,8,400,12],[401,8,401,12],[401,13,401,27],[402,8,402,12],[402,13,402,27]]}
["Solar Distributed Commercial PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=sd"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - 11.4%",0.10967797965867175,null,null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",0.13950269342550356]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",0.17991037014185632,null,null,"Commercial Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Commercial system is fixed-tilt roof mounted with capacity of 300 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - 11.4%",{"$f":"L12*8760","v":960.77910180996457},null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"L13*8760","v":1222.0435944074111},null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"L14*8760","v":1576.0148424426613},null,null,"Capacity factors chosen here to reflect range across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - 11.4%",{"$f":" $S$40 * (L28 + L46)","v":2464.6802040653083},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":" $S$40 * (L29 + L47)","v":2464.6802040653083},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":" $S$40 * (L30 + L48)","v":2464.6802040653083},null,null,null,null,null,null,386,506000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial PV - 11.4%",null,"Capacity factor labels based on dSolar minimum, average and maximum first year energy production.  ATB values reflect annual average capacity factor over life of plant including estimated degradation of 0.5% per year."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Comm PV - 11.4%",{"$f":"(L28+L46)*($S$40-1)","v":31.768736964209019},null,null,"Commercial PV - 14.5%"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"(L29+L47)*($S$40-1)","v":31.768736964209019},null,null,"Commercial PV - 18.7%"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"(L30+L48)*($S$40-1)","v":31.768736964209019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - 11.4%",{"$f":"$L$108","v":2432.9114671010993},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"$L$111","v":2432.9114671010993},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"$L$114","v":2432.9114671010993},null,null,"InteCommt Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S30)/(1+S28)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Comm PV - 11.4%",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Customer Equity Discount Rate - Nominal",null,null,null,9.4689850000000006E-2,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Calculated Equity Discount Rate - Real",null,null,null,{"$f":"(1+S33)/(1+S28) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - 11.4%",0,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",0,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S36>0,S35*S30*(1-S36)+(1-S35)*S33,S35*S30+(1-S35)*S33)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",0,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S35)*((1+S34)*(1+S28)-1)) + (S35*((1+S31)*(1+S28)-1)*(1-S36))) / (1+S28)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P49:P51,Q49:Q51)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - 11.4%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O54:T54,O56:T56)","v":0.86617912512573092}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.0892139165828461}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S37 / (1 - (1 / (1 + S37)^S29))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S38 / (1 - (1 / (1 + S38)^S29))","v":6.6028615601469248E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - 11.4%",{"$f":"L50+L54","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"L51+L55","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"L52+L56","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Comm PV - 11.4%",0,null,null,1,0,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",0,null,null,2,0,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.068193885292765}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Comm PV - 11.4%",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",0,null,"Depreciation",{"$f":"1/((1+$S$38)*(1+$S$28))^O53","v":0.94896227547525047},0.90052940027516526,0.85456842881748352,0.81095320075994881,0.76956399469709869,0.73028719953158239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - 11.4%",{"$f":" (($S$44 * $S$42 * $S$40 * (L28 * 1 + L46) +L32) * 1000 / (L12 * 8760)) + L36 + 0","v":203.60382109797015}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":" (($S$44 * $S$42 * $S$40 * (L29 * 1 + L47) +L33) * 1000 / (L13 * 8760)) + L37 + 0","v":160.07472831150758}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":" (($S$44 * $S$42 * $S$40 * (L30 * 1 + L48) +L34) * 1000 / (L14 * 8760)) + L38 + 0","v":124.12211553566094}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Comm PV - 11.4%",{"$f":"(((L28*$S$44*(1-$S$36*$S$41))/(8760*L12*(1-$S$36))+L32/(8760*L12))*1000)+L36","v":201.22576675932234}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"(((L29*$S$44*(1-$S$36*$S$41))/(8760*L13*(1-$S$36))+L33/(8760*L13))*1000)+L37","v":158.20508559008789}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"(((L30*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L34/(8760*L14))*1000)+L38","v":122.67239256985424}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - 11.4% - Low",{"$f":"$L$12","v":0.10967797965867175},0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",0.10967797965867175,{"$f":"$L$12","v":0.10967797965867175},0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175,0.10967797965867175]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",{"$f":"$L$13","v":0.13950269342550356},0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356,0.13950269342550356]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",{"$f":"$L$14","v":0.17991037014185632},0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632,0.17991037014185632]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - 11.4% - Low",{"$f":"L74*8760","v":960.77910180996457},960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457,960.77910180996457]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111,1222.0435944074111]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",1576.0148424426613,1576.0148424426613,1576.0148424426613,{"$f":"O81*8760","v":1576.0148424426613},1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",{"$f":"L82*8760","v":1576.0148424426613},1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613,1576.0148424426613]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - 11.4% - Low",{"$f":" $S$40*(L107+L152)","v":2464.6802040653083},2180.1982593945545,1637.6612651596733,{"$f":" $S$40*(O107+O152)","v":1507.8441975680339},1392.0434026686769,1279.4228634059948,1137.3077167038036,1115.0778553928603,1092.847994081917,1070.6181327709737,1048.3882714600302,1026.1584101490869,1003.9285488381435,981.69868752720004,959.46882621625673,937.23896490531331,932.03208176695034,926.8251986285876,921.61831549022475,916.41143235186189,911.20454921349904,905.99766607513618,900.79078293677333,895.58389979841047,890.37701666004762,885.17013352168465,879.96325038332191,874.75636724495894,869.54948410659608,864.34260096823334,859.13571782987049,853.92883469150763,848.72195155314478,843.51506841478192,838.30818527641918,833.10130213805621]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",2464.6802040653083,2180.1982593945545,2077.7827301713355,1955.7800633914512,1874.5008919258323,1777.9818758104102,1712.7729002090966,1647.5639246077831,1582.3549490064693,1517.1459734051559,1451.9369978038424,1386.7280222025288,1321.5190466012152,1256.3100709999019,1191.1010953985881,1125.8921197972754,1115.6567368900276,1105.4213539827795,1095.1859710755316,1084.9505881682835,1074.7152052610356,1064.4798223537878,1054.2444394465397,1044.0090565392916,1033.7736736320437,1023.5382907247958,1018.4205992711719,1013.3029078175479,1008.1852163639239,1003.0675249102999,997.94983345667595,992.83214200305201,987.71445054942797,982.59675909580403,977.47906764217998,972.36137618855605]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",2464.6802040653083,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",2464.6802040653083,2180.1982593945545,1637.6612651596733,1507.8441975680339,1392.0434026686769,1279.4228634059948,1137.3077167038036,1115.0778553928603,1092.847994081917,1070.6181327709737,1048.3882714600302,1026.1584101490869,1003.9285488381435,981.69868752720004,959.46882621625673,937.23896490531331,932.03208176695034,926.8251986285876,921.61831549022475,916.41143235186189,911.20454921349904,905.99766607513618,900.79078293677333,895.58389979841047,890.37701666004762,885.17013352168465,879.96325038332191,874.75636724495894,869.54948410659608,864.34260096823334,859.13571782987049,853.92883469150763,848.72195155314478,843.51506841478192,838.30818527641918,833.10130213805621]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",2464.6802040653083,2180.1982593945545,2077.7827301713355,1955.7800633914512,1874.5008919258323,1777.9818758104102,1712.7729002090966,1647.5639246077831,1582.3549490064693,1517.1459734051559,1451.9369978038424,1386.7280222025288,1321.5190466012152,1256.3100709999019,1191.1010953985881,1125.8921197972754,1115.6567368900276,1105.4213539827795,1095.1859710755316,1084.9505881682835,1074.7152052610356,1064.4798223537878,1054.2444394465397,1044.0090565392916,1033.7736736320437,1023.5382907247958,1018.4205992711719,1013.3029078175479,1008.1852163639239,1003.0675249102999,997.94983345667595,992.83214200305201,987.71445054942797,982.59675909580403,977.47906764217998,972.36137618855605]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",2464.6802040653083,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",2464.6802040653083,2180.1982593945545,1637.6612651596733,1507.8441975680339,1392.0434026686769,1279.4228634059948,1137.3077167038036,1115.0778553928603,1092.847994081917,1070.6181327709737,1048.3882714600302,1026.1584101490869,1003.9285488381435,981.69868752720004,959.46882621625673,937.23896490531331,932.03208176695034,926.8251986285876,921.61831549022475,916.41143235186189,911.20454921349904,905.99766607513618,900.79078293677333,895.58389979841047,890.37701666004762,885.17013352168465,879.96325038332191,874.75636724495894,869.54948410659608,864.34260096823334,859.13571782987049,853.92883469150763,848.72195155314478,843.51506841478192,838.30818527641918,833.10130213805621]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",2464.6802040653083,2180.1982593945545,2077.7827301713355,1955.7800633914512,{"$f":" $S$40*(P114+P159)","v":1874.5008919258323},1777.9818758104102,1712.7729002090966,1647.5639246077831,1582.3549490064693,1517.1459734051559,1451.9369978038424,1386.7280222025288,1321.5190466012152,1256.3100709999019,1191.1010953985881,1125.8921197972754,1115.6567368900276,1105.4213539827795,1095.1859710755316,1084.9505881682835,1074.7152052610356,1064.4798223537878,1054.2444394465397,1044.0090565392916,1033.7736736320437,1023.5382907247958,1018.4205992711719,1013.3029078175479,1008.1852163639239,1003.0675249102999,997.94983345667595,992.83214200305201,987.71445054942797,982.59675909580403,977.47906764217998,972.36137618855605]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",{"$f":" $S$40*(L115+L160)","v":2464.6802040653083},2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545,2180.1982593945545]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - 11.4% - Low",2432.9114671010993,2152.096380327936,1616.5524698346176,1488.4086920543627,1374.1005228462966,1262.9316170582949,1122.6482774630724,1100.7049501274389,1078.7616227918054,1056.8182954561719,1034.8749681205381,1012.9316407849047,990.98831344927112,969.04498611363749,947.10165877800398,925.15833144237035,920.01856293435708,914.87879442634403,909.73902591833087,904.5992574103177,899.45948890230454,894.31972039429138,889.1799518862781,884.04018337826494,878.90041487025178,873.7606463622385,868.62087785422545,863.48110934621218,858.34134083819902,853.20157233018597,848.06180382217281,842.92203531415964,837.78226680614648,832.64249829813332,827.50272979012016,822.36296128210688]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",2432.9114671010993,2152.096380327936,2051.0009461026712,1930.5708446493022,1850.3393290275128,1755.0644042266383,1690.6959461051042,1626.3274879835703,1561.9590298620362,1497.5905717405024,1433.2221136189685,1368.8536554974346,1304.4851973759005,1240.1167392543668,1175.7482811328325,1111.3798230112995,1101.2763700748333,1091.1729171383668,1081.0694642019005,1070.966011265434,1060.8625583289677,1050.7591053925014,1040.6556524560349,1030.5521995195686,1020.4487465831022,1010.3452936466359,1005.2935671784028,1000.2418407101695,995.19011424193639,990.13838777370324,985.0866613054701,980.03493483723696,974.98320836900371,969.93148190077056,964.87975543253731,959.82802896430417]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",2432.9114671010993,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",2432.9114671010993,2152.096380327936,1616.5524698346176,1488.4086920543627,1374.1005228462966,1262.9316170582949,1122.6482774630724,1100.7049501274389,1078.7616227918054,1056.8182954561719,1034.8749681205381,1012.9316407849047,990.98831344927112,969.04498611363749,947.10165877800398,925.15833144237035,920.01856293435708,914.87879442634403,909.73902591833087,904.5992574103177,899.45948890230454,894.31972039429138,889.1799518862781,884.04018337826494,878.90041487025178,873.7606463622385,868.62087785422545,863.48110934621218,858.34134083819902,853.20157233018597,848.06180382217281,842.92203531415964,837.78226680614648,832.64249829813332,827.50272979012016,822.36296128210688]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",2432.9114671010993,2152.096380327936,2051.0009461026712,1930.5708446493022,1850.3393290275128,1755.0644042266383,1690.6959461051042,1626.3274879835703,1561.9590298620362,1497.5905717405024,1433.2221136189685,1368.8536554974346,1304.4851973759005,1240.1167392543668,1175.7482811328325,1111.3798230112995,1101.2763700748333,1091.1729171383668,1081.0694642019005,1070.966011265434,1060.8625583289677,1050.7591053925014,1040.6556524560349,1030.5521995195686,1020.4487465831022,1010.3452936466359,1005.2935671784028,1000.2418407101695,995.19011424193639,990.13838777370324,985.0866613054701,980.03493483723696,974.98320836900371,969.93148190077056,964.87975543253731,959.82802896430417]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",2432.9114671010993,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",2432.9114671010993,2152.096380327936,1616.5524698346176,1488.4086920543627,1374.1005228462966,1262.9316170582949,1122.6482774630724,1100.7049501274389,1078.7616227918054,1056.8182954561719,1034.8749681205381,1012.9316407849047,990.98831344927112,969.04498611363749,947.10165877800398,925.15833144237035,920.01856293435708,914.87879442634403,909.73902591833087,904.5992574103177,899.45948890230454,894.31972039429138,889.1799518862781,884.04018337826494,878.90041487025178,873.7606463622385,868.62087785422545,863.48110934621218,858.34134083819902,853.20157233018597,848.06180382217281,842.92203531415964,837.78226680614648,832.64249829813332,827.50272979012016,822.36296128210688]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",2432.9114671010993,2152.096380327936,2051.0009461026712,1930.5708446493022,1850.3393290275128,1755.0644042266383,1690.6959461051042,1626.3274879835703,1561.9590298620362,1497.5905717405024,1433.2221136189685,1368.8536554974346,1304.4851973759005,1240.1167392543668,1175.7482811328325,1111.3798230112995,1101.2763700748333,1091.1729171383668,1081.0694642019005,1070.966011265434,1060.8625583289677,1050.7591053925014,1040.6556524560349,1030.5521995195686,1020.4487465831022,1010.3452936466359,1005.2935671784028,1000.2418407101695,995.19011424193639,990.13838777370324,985.0866613054701,980.03493483723696,974.98320836900371,969.93148190077056,964.87975543253731,959.82802896430417]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",2432.9114671010993,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936,2152.096380327936]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Comm PV - 11.4% - Low",18.360253385849727,16.188202708679782,14.016152031509836,11.844101354339891,9.6720506771699455,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",18.360253385849727,17.274228047264756,16.188202708679782,15.102177370094809,14.016152031509836,12.930126692924864,11.844101354339891,10.758076015754918,9.6720506771699455,8.5860253385849727,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",18.360253385849727,16.188202708679782,14.016152031509836,11.844101354339891,9.6720506771699455,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",18.360253385849727,17.274228047264756,16.188202708679782,15.102177370094809,14.016152031509836,12.930126692924864,11.844101354339891,10.758076015754918,9.6720506771699455,8.5860253385849727,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",18.360253385849727,16.188202708679782,14.016152031509836,11.844101354339891,9.6720506771699455,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",18.360253385849727,17.274228047264756,16.188202708679782,15.102177370094809,14.016152031509836,12.930126692924864,11.844101354339891,10.758076015754918,9.6720506771699455,8.5860253385849727,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727,18.360253385849727]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - 11.4% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - 11.4% - Low",{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - 11.4% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - 11.4% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L107 * 1 + L152) +L118) * 1000 / (L74 * 8760)) + L129 + 0","v":203.60382109797015},180.0481575106954,137.17573824259779,125.19754096721284,114.26853422543657,103.57758607325184,92.939532014525383,91.275511874298061,89.611491734070739,87.947471593843431,86.283451453616081,84.619431313388787,82.955411173161451,81.291391032934129,79.627370892706807,77.963350752479471,77.57358860826939,77.183826464059337,76.794064319849255,76.404302175639174,76.014540031429107,75.624777887219039,75.235015743008958,74.845253598798877,74.45549145458881,74.065729310378728,73.675967166168647,73.28620502195858,72.896442877748513,72.506680733538445,72.116918589328364,71.727156445118297,71.33739430090823,70.947632156698134,70.557870012488081,70.168107868278]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",203.60382109797015,181.17851654591905,172.38182523287858,162.11893532652303,154.90440975476778,146.54910295741286,140.53751469604188,134.52592643467091,128.51433817329993,122.50274991192897,116.49116165055801,111.60993242441072,106.7287031982634,101.84747397211612,96.96624474596878,92.085015519821553,91.318844149592891,90.552672779364187,89.786501409135511,89.020330038906792,88.25415866867813,87.48798729844944,86.721815928220764,85.955644557992073,85.189473187763397,84.423301817534707,84.040216132420369,83.657130447306031,83.274044762191693,82.890959077077326,82.507873391963003,82.124787706848664,81.741702021734326,81.358616336619974,80.975530651505636,80.592444966391298]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",203.60382109797015,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273,182.30887558114273]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",160.07472831150758,141.55510314633983,107.84851144590448,98.431170139739748,89.838709666894957,81.433412498970412,73.069701032109606,71.761436921861929,70.453172811614238,69.14490870136656,67.836644591118855,66.528380480871178,65.220116370623487,63.911852260375795,62.603588150128111,61.295324039880413,60.988890354087658,60.682456668294925,60.376022982502178,60.069589296709424,59.763155610916677,59.456721925123929,59.150288239331182,58.843854553538428,58.537420867745681,58.230987181952926,57.924553496160179,57.618119810367432,57.311686124574692,57.005252438781945,56.698818752989197,56.392385067196457,56.08595138140371,55.779517695610949,55.473084009818216,55.166650324025461]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",160.07472831150758,142.44379921541224,135.52777983826317,127.45902501533534,121.78691525547261,115.21791542858666,110.49156327826741,105.76521112794816,101.03885897762892,96.312506827309676,91.586154676990432,87.748498595743598,83.910842514496736,80.073186433249916,76.235530352003039,72.397874270756262,71.795505055541994,71.193135840327699,70.590766625113432,69.988397409899136,69.386028194684883,68.783658979470601,68.18128976425632,67.578920549042039,66.976551333827771,66.37418211861349,66.072997511006363,65.771812903399223,65.470628295792096,65.169443688184941,64.868259080577801,64.567074472970674,64.265889865363533,63.964705257756393,63.663520650149252,63.362336042542125]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",160.07472831150758,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462,143.33249528448462]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",124.12211553566094,109.76197837550414,83.625851121155861,76.323634600332952,69.661031559891811,63.143555146260475,56.658324329710659,55.643894939411652,54.629465549112638,53.615036158813638,52.600606768514616,51.586177378215616,50.571747987916602,49.557318597617588,48.542889207318581,47.528459817019566,47.290850809319302,47.053241801619052,46.815632793918795,46.57802378621853,46.340414778518273,46.102805770818016,45.865196763117758,45.627587755417494,45.389978747717237,45.152369740016972,44.914760732316715,44.677151724616458,44.439542716916201,44.201933709215943,43.964324701515686,43.726715693815429,43.489106686115171,43.251497678414907,43.013888670714657,42.776279663014392]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",124.12211553566094,110.45107425793995,105.08838543608641,{"$f":" (($S$44 * $S$42 * $S$40 * (O114 * 1 + O159) +O125) * 1000 / (O81 * 8760)) + O136 + 0","v":98.831864316703872},94.433704342478748,89.340094851043119,85.675276338763496,82.010457826483858,78.345639314204234,74.680820801924611,71.016002289644987,68.040279659801186,65.064557029957356,62.088834400113562,59.113111770269732,56.137389140425967,55.670311406703682,55.203233672981369,54.736155939259071,54.269078205536758,53.802000471814473,53.334922738092168,52.867845004369876,52.40076727064757,51.933689536925272,51.466611803202966,51.233072936341827,50.999534069480674,50.765995202619528,50.532456335758368,50.298917468897223,50.065378602036084,49.831839735174931,49.598300868313778,49.364762001452625,49.13122313459148]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L115 * 1 + L160) +L126) * 1000 / (L82 * 8760)) + L137 + 0","v":124.12211553566094},111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577,111.14017014037577]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\n"]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Solar - PV Dist. Res","index":6,"n_rows":420,"n_cols":47,"rows_kept":420,"cut":false,"hidden":false,"merged":[[178,7,178,19],[43,14,43,17],[35,9,37,9],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[151,9,159,9],[162,9,170,9],[11,7,37,7],[34,14,34,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[13,21,26,25],[14,14,14,19],[15,9,17,9],[15,14,15,19],[16,14,16,19],[17,14,17,19],[19,9,21,9],[23,14,23,15],[24,14,24,15],[26,14,26,18],[18,14,20,17],[11,9,13,9],[11,14,11,15],[23,9,25,9],[11,16,11,19],[21,14,21,17],[13,14,13,19],[40,7,42,7],[40,9,42,9],[40,14,40,17],[41,14,41,17],[42,14,42,17],[33,14,33,17],[22,14,22,15],[22,16,24,19],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[388,6,388,26],[58,7,64,7],[58,9,60,9],[62,9,64,9],[70,6,70,19],[73,7,136,7],[73,9,81,9],[84,9,92,9],[95,9,103,9],[106,9,114,9],[117,9,125,9],[128,9,136,9],[140,7,148,7],[140,9,148,9],[151,7,159,7],[162,7,170,7],[45,7,55,7],[45,9,47,9],[49,9,51,9],[53,9,55,9],[45,14,45,15],[400,7,400,11],[400,12,400,26],[394,7,394,11],[394,12,394,26],[395,7,395,11],[395,12,395,26],[396,7,396,11],[396,12,396,26],[397,7,397,11],[397,12,397,26],[398,7,398,11],[398,12,398,26],[399,7,399,11],[391,7,391,11],[391,12,391,26],[392,7,392,11],[392,12,392,26],[393,7,393,11],[393,12,393,26],[404,7,404,11],[404,12,404,26],[405,7,405,11],[405,12,405,26],[401,7,401,11],[401,12,401,26],[402,7,402,11],[402,12,402,26],[403,7,403,11],[403,12,403,26]]}
["Solar Distributed Residential PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=sr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - 12.5%",0.12026094260819274,null,null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",0.15489609407935226]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",0.19915212095916712,null,null,"Residential Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Res system is fixed-tilt roof mounted  with capacity of 5 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - 12.5%",{"$f":"L12*8760","v":1053.4858572477683},null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"L13*8760","v":1356.8897841351259},null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"L14*8760","v":1744.5725796023039},null,null,"Capacity factors chosen here to reflect range of across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - 12.5%",{"$f":" $S$40 * (L28 + L46)","v":4024.774529083089},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":" $S$40 * (L29 + L47)","v":4024.774529083089},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":" $S$40 * (L30 + L48)","v":4024.774529083089},null,null,null,null,null,null,731,926000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential PV - 12.5%",null,"Capacity factor labels based on dSolar minimum, average and maximum first year energy production.  ATB values reflect annual average capacity factor over life of plant including estimated degradation of 0.5% per year."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Res PV - 12.5%",{"$f":"(L28+L46)*($S$40-1)","v":0},null,null,"Residential PV - 16.1%"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"(L29+L47)*($S$40-1)","v":0},null,null,"Residential PV - 20.7%"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"(L30+L48)*($S$40-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - 12.5%",{"$f":"$L$108","v":4024.774529083089},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"$L$111","v":4024.774529083089},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"$L$114","v":4024.774529083089},null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S30)/(1+S28)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Res PV - 12.5%",{"$f":"20+PMT(0.08,30,PV(0.08,15,0,0.15*1000))","v":24.20031673231216},null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"L32","v":24.20031673231216},null,null,"Customer Equity Discount Rate - Nominal",null,null,null,9.4689850000000006E-2,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"L33","v":24.20031673231216},null,null,"Calculated Equity Discount Rate - Real",null,null,null,{"$f":"(1+S33)/(1+S28) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - 12.5%",0,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",0,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S36>0,S35*S30*(1-S36)+(1-S35)*S33,S35*S30+(1-S35)*S33)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",0,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S35)*((1+S34)*(1+S28)-1)) + (S35*((1+S31)*(1+S28)-1)*(1-S36))) / (1+S28)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,1]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - 12.5%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O54:T54,O56:T56)","v":0.86617912512573092}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.0892139165828461}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S37 / (1 - (1 / (1 + S37)^S29))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S38 / (1 - (1 / (1 + S38)^S29))","v":6.6028615601469248E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - 12.5%",{"$f":"L50+L54","v":0},null,null,"Construction Duration yrs",null,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"L51+L55","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"L52+L56","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Res PV - 12.5%",0,null,null,1,0,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",0,null,null,2,0,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.068193885292765}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Res PV - 12.5%",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",0,null,"Depreciation",{"$f":"1/((1+$S$38)*(1+$S$28))^O53","v":0.94896227547525047},0.90052940027516526,0.85456842881748352,0.81095320075994881,0.76956399469709869,0.73028719953158239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - 12.5%",{"$f":" (($S$44 * $S$42 * $S$40 * (L28 * 1 + L46) +L32) * 1000 / (L12 * 8760)) + L36 + 0","v":297.73463883282278}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":" (($S$44 * $S$42 * $S$40 * (L29 * 1 + L47) +L33) * 1000 / (L13 * 8760)) + L37 + 0","v":231.16043387641514}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":" (($S$44 * $S$42 * $S$40 * (L30 * 1 + L48) +L34) * 1000 / (L14 * 8760)) + L38 + 0","v":179.79144857054519}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Res PV - 12.5%",{"$f":"(((L28*$S$44*(1-$S$36*$S$41))/(8760*L12*(1-$S$36))+L32/(8760*L12))*1000)+L36","v":297.73463883282272}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"(((L29*$S$44*(1-$S$36*$S$41))/(8760*L13*(1-$S$36))+L33/(8760*L13))*1000)+L37","v":231.16043387641511}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"(((L30*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L34/(8760*L14))*1000)+L38","v":179.79144857054516}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - 12.5% - Low",{"$f":"$L$12","v":0.12026094260819274},0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274,0.12026094260819274]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",{"$f":"$L$13","v":0.15489609407935226},0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226,0.15489609407935226]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",{"$f":"$L$14","v":0.19915212095916712},0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712,0.19915212095916712]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - 12.5% - Low",{"$f":"L74*8760","v":1053.4858572477683},1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683,1053.4858572477683]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259,1356.8897841351259]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",1744.5725796023039,1744.5725796023039,1744.5725796023039,{"$f":"O81*8760","v":1744.5725796023039},1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",{"$f":"L82*8760","v":1744.5725796023039},1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039,1744.5725796023039]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - 12.5% - Low",{"$f":" $S$40*(L107+L152)","v":4024.774529083089},2931.7830288134669,2477.4667010095332,2368.2992179141725,2219.1553239188352,1995.1405281630359,1882.9774708320786,1770.8144135011212,1658.6513561701638,1546.4882988392067,1434.3252415082493,1387.4601932065993,1340.5951449049494,1293.7300966032994,1246.8650483016495,1200,1183.0145960413295,1166.0291920826589,1149.0437881239884,1132.0583841653179,1115.0729802066473,1098.0875762479768,1081.1021722893061,1064.1167683306355,1047.131364371965,1030.1459604132949,1023.7870347317315,1017.428109050168,1011.0691833686045,1004.710257687041,998.3513320054775,991.99240632391411,985.63348064235061,979.2745549607871,972.91562927922359,966.55670359765963]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",{"$f":" $S$40*(L108+L153)","v":4024.774529083089},2931.7830288134669,2800,2660.2348625082714,2541.1198686646171,2400,2310,2220,2130.0000000000005,2040.0000000000005,1950.0000000000005,1860.0000000000002,1770.0000000000002,1680.0000000000002,1590,1500,1475,1450.0000000000002,1425.0000000000002,1400.0000000000005,1375.0000000000005,1350.0000000000005,1325.0000000000007,1300.0000000000007,1275.0000000000009,1250,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",{"$f":" $S$40*(L109+L154)","v":4024.774529083089},2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",{"$f":" $S$40*(L110+L155)","v":4024.774529083089},2931.7830288134669,2477.4667010095332,2368.2992179141725,2219.1553239188352,1995.1405281630359,1882.9774708320786,1770.8144135011212,1658.6513561701638,1546.4882988392067,1434.3252415082493,1387.4601932065993,1340.5951449049494,1293.7300966032994,1246.8650483016495,1200,1183.0145960413295,1166.0291920826589,1149.0437881239884,1132.0583841653179,1115.0729802066473,1098.0875762479768,1081.1021722893061,1064.1167683306355,1047.131364371965,1030.1459604132949,1023.7870347317315,1017.428109050168,1011.0691833686045,1004.710257687041,998.3513320054775,991.99240632391411,985.63348064235061,979.2745549607871,972.91562927922359,966.55670359765963]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",4024.774529083089,2931.7830288134669,2800,2660.2348625082714,2541.1198686646171,2400,2310,2220,2130.0000000000005,2040.0000000000005,1950.0000000000005,1860.0000000000002,1770.0000000000002,1680.0000000000002,1590,1500,1475,1450.0000000000002,1425.0000000000002,1400.0000000000005,1375.0000000000005,1350.0000000000005,1325.0000000000007,1300.0000000000007,1275.0000000000009,1250,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",4024.774529083089,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",4024.774529083089,2931.7830288134669,2477.4667010095332,2368.2992179141725,2219.1553239188352,1995.1405281630359,1882.9774708320786,1770.8144135011212,1658.6513561701638,1546.4882988392067,1434.3252415082493,1387.4601932065993,1340.5951449049494,1293.7300966032994,1246.8650483016495,1200,1183.0145960413295,1166.0291920826589,1149.0437881239884,1132.0583841653179,1115.0729802066473,1098.0875762479768,1081.1021722893061,1064.1167683306355,1047.131364371965,1030.1459604132949,1023.7870347317315,1017.428109050168,1011.0691833686045,1004.710257687041,998.3513320054775,991.99240632391411,985.63348064235061,979.2745549607871,972.91562927922359,966.55670359765963]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",4024.774529083089,2931.7830288134669,2800,{"$f":" $S$40*(O114+O159)","v":2660.2348625082714},2541.1198686646171,2400,2310,2220,2130.0000000000005,2040.0000000000005,1950.0000000000005,1860.0000000000002,1770.0000000000002,1680.0000000000002,1590,1500,1475,1450.0000000000002,1425.0000000000002,1400.0000000000005,1375.0000000000005,1350.0000000000005,1325.0000000000007,1300.0000000000007,1275.0000000000009,1250,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",{"$f":" $S$40*(L115+L160)","v":4024.774529083089},2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - 12.5% - Low",4024.774529083089,2931.7830288134669,2477.4667010095332,2368.2992179141725,2219.1553239188352,1995.1405281630359,1882.9774708320786,1770.8144135011212,1658.6513561701638,1546.4882988392067,1434.3252415082493,1387.4601932065993,1340.5951449049494,1293.7300966032994,1246.8650483016495,1200,1183.0145960413295,1166.0291920826589,1149.0437881239884,1132.0583841653179,1115.0729802066473,1098.0875762479768,1081.1021722893061,1064.1167683306355,1047.131364371965,1030.1459604132949,1023.7870347317315,1017.428109050168,1011.0691833686045,1004.710257687041,998.3513320054775,991.99240632391411,985.63348064235061,979.2745549607871,972.91562927922359,966.55670359765963]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",4024.774529083089,2931.7830288134669,2800,2660.2348625082714,2541.1198686646171,2400,2310,2220,2130.0000000000005,2040.0000000000005,1950.0000000000005,1860.0000000000002,1770.0000000000002,1680.0000000000002,1590,1500,1475,1450.0000000000002,1425.0000000000002,1400.0000000000005,1375.0000000000005,1350.0000000000005,1325.0000000000007,1300.0000000000007,1275.0000000000009,1250,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",4024.774529083089,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",{"$f":"L107","v":4024.774529083089},{"$f":"M107","v":2931.7830288134669},2477.4667010095332,2368.2992179141725,2219.1553239188352,1995.1405281630359,1882.9774708320786,1770.8144135011212,1658.6513561701638,1546.4882988392067,1434.3252415082493,1387.4601932065993,1340.5951449049494,1293.7300966032994,1246.8650483016495,1200,1183.0145960413295,1166.0291920826589,1149.0437881239884,1132.0583841653179,1115.0729802066473,1098.0875762479768,1081.1021722893061,1064.1167683306355,1047.131364371965,1030.1459604132949,1023.7870347317315,1017.428109050168,1011.0691833686045,1004.710257687041,998.3513320054775,991.99240632391411,985.63348064235061,979.2745549607871,972.91562927922359,966.55670359765963]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",{"$f":"L108","v":4024.774529083089},2931.7830288134669,2800,2660.2348625082714,2541.1198686646171,2400,2310,2220,2130.0000000000005,2040.0000000000005,1950.0000000000005,1860.0000000000002,1770.0000000000002,1680.0000000000002,1590,1500,1475,1450.0000000000002,1425.0000000000002,1400.0000000000005,1375.0000000000005,1350.0000000000005,1325.0000000000007,1300.0000000000007,1275.0000000000009,1250,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",4024.774529083089,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",4024.774529083089,2931.7830288134669,2477.4667010095332,2368.2992179141725,2219.1553239188352,1995.1405281630359,1882.9774708320786,1770.8144135011212,1658.6513561701638,1546.4882988392067,1434.3252415082493,1387.4601932065993,1340.5951449049494,1293.7300966032994,1246.8650483016495,1200,1183.0145960413295,1166.0291920826589,1149.0437881239884,1132.0583841653179,1115.0729802066473,1098.0875762479768,1081.1021722893061,1064.1167683306355,1047.131364371965,1030.1459604132949,1023.7870347317315,1017.428109050168,1011.0691833686045,1004.710257687041,998.3513320054775,991.99240632391411,985.63348064235061,979.2745549607871,972.91562927922359,966.55670359765963]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",4024.774529083089,2931.7830288134669,2800,2660.2348625082714,2541.1198686646171,2400,2310,2220,2130.0000000000005,2040.0000000000005,1950.0000000000005,1860.0000000000002,1770.0000000000002,1680.0000000000002,1590,1500,1475,1450.0000000000002,1425.0000000000002,1400.0000000000005,1375.0000000000005,1350.0000000000005,1325.0000000000007,1300.0000000000007,1275.0000000000009,1250,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",4024.774529083089,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669,2931.7830288134669]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Res PV - 12.5% - Low",24.29,21.43,18.579999999999998,15.72,12.86,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",24.29,22.86,21.43,20,18.579999999999998,17.149999999999999,15.72,14.29,12.86,11.43,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",24.29,21.43,18.579999999999998,15.72,12.86,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",24.29,22.86,21.43,20,18.579999999999998,17.149999999999999,15.72,14.29,12.86,11.43,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",24.29,21.43,18.579999999999998,15.72,12.86,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",24.29,22.86,21.43,20,18.579999999999998,17.149999999999999,15.72,14.29,12.86,11.43,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29,24.29]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - 12.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - 12.5% - Low",{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - 12.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - 12.5% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L107 * 1 + L152) +L118) * 1000 / (L74 * 8760)) + L129 + 0","v":297.81976884863724},220.48871704349466,186.76818237626355,176.60074873228339,163.70420871331206,145.69638804918557,138.03924955402863,130.38211105887166,122.7249725637147,115.06783406855774,107.41069557340079,104.21131625932685,101.01193694525291,97.812557631178976,94.613178317105053,91.413799003031144,90.254240824049234,89.094682645067337,87.935124466085441,86.775566287103544,85.616008108121633,84.456449929139723,83.296891750157798,82.137333571175901,80.977775392194019,79.818217213212137,79.384106590848589,78.949995968485027,78.515885346121451,78.081774723757889,77.647664101394327,77.213553479030764,76.779442856667217,76.345332234303626,75.911221611940078,75.477110989576474]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",297.81976884863724,221.8461154273096,211.49216392744952,200.59329048013845,191.11365165989992,180.12229353482275,172.62078245505404,165.11927137528534,157.61776029551669,150.11624921574798,142.61473813597928,136.47062544002551,130.32651274407175,124.18240004811796,118.03828735216416,111.8941746562104,110.18747668511212,108.48077871401385,106.7740807429156,105.06738277181734,103.36068480071906,101.65398682962079,99.947288858522541,98.240590887424261,96.533892916326025,94.827194945227674,94.144515756788365,93.461836568349057,92.779157379909762,92.096478191470453,91.413799003031144,90.731119814591835,90.048440626152527,89.365761437713203,88.683082249273895,88.000403060834586]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",297.81976884863724,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451,223.20351381112451]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",231.22652860919038,171.18689211451445,145.00635277660211,137.11238255612062,127.09954092648448,113.11831370278379,107.17333039909053,101.22834709539723,95.283363791703934,89.338380488010657,83.393397184317365,80.909407033638843,78.42541688296032,75.941426732281798,73.457436581603289,70.973446430924781,70.073168341653115,69.172890252381464,68.272612163109798,67.372334073838132,66.472055984566467,65.571777895294801,64.671499806023121,63.771221716751469,62.870943627479811,61.970665538208166,61.633623129540815,61.29658072087345,60.959538312206085,60.622495903538727,60.285453494871355,59.948411086204004,59.611368677536646,59.274326268869267,58.937283860201909,58.600241451534522]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",231.22652860919038,172.24077284729,164.20199062690176,155.74013236035589,148.3801643322204,139.84650119163254,134.02234662659473,128.19819206155691,122.37403749651914,116.54988293148133,110.72572836644352,105.95545453418127,101.18518070191904,96.414906869656775,91.644633037394527,86.874359205132279,85.549283140614975,84.224207076097699,82.899131011580423,81.574054947063132,80.248978882545842,78.923902818028552,77.598826753511275,76.273750688993985,74.948674624476709,73.623598559959362,73.093568134152449,72.563537708345535,72.033507282538622,71.503476856731695,70.973446430924781,70.443416005117868,69.913385579310955,69.383355153504027,68.853324727697114,68.323294301890201]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",231.22652860919038,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559,173.29465358006559]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",179.84285558492593,133.14536053351131,112.78271882624612,106.64296421031608,98.855198498376865,87.98091065772077,83.357034754848229,78.733158851975645,74.109282949103104,69.485407046230534,64.861531143357979,62.929538803941348,60.997546464524717,59.065554125108093,57.133561785691469,55.20156944627486,54.501353154619117,53.801136862963382,53.10092057130764,52.400704279651912,51.700487987996169,51.000271696340427,50.300055404684677,49.599839113028942,48.899622821373207,48.199406529717479,47.937262434087323,47.675118338457146,47.412974242826976,47.150830147196807,46.88868605156663,46.626541955936467,46.364397860306298,46.102253764676114,45.840109669045951,45.57796557341576]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",179.84285558492593,133.96504554789229,127.71265937647921,{"$f":" (($S$44 * $S$42 * $S$40 * (O114 * 1 + O159) +O125) * 1000 / (O81 * 8760)) + O136 + 0","v":121.13121405805464},115.40679448061591,108.76950092682536,104.23960293179594,99.709704936766528,95.179806941737155,90.649908946707754,86.120010951678339,82.409797971029917,78.69958499038151,74.989372009733088,71.279159029084653,67.568946048436246,66.538331331589461,65.507716614742677,64.477101897895906,63.446487181049129,62.415872464202344,61.385257747355567,60.35464303050879,59.324028313662012,58.293413596815242,57.262798879968415,56.850552993229705,56.438307106490996,56.026061219752279,55.613815333013569,55.20156944627486,54.78932355953615,54.377077672797427,53.96483178605871,53.55258589932,53.140340012581291]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L115 * 1 + L160) +L126) * 1000 / (L82 * 8760)) + L137 + 0","v":179.84285558492593},{"$f":" (($S$44 * $S$42 * $S$40 * (M115 * 1 + M160) +M126) * 1000 / (M82 * 8760)) + M137 + 0","v":134.7847305622733},134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733,134.7847305622733]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\n"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"X"]

{"sheet":"Solar - CSP","index":7,"n_rows":773,"n_cols":47,"rows_kept":773,"cut":false,"hidden":false,"merged":[[0,0,0,9],[11,7,79,7],[11,9,19,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,14,14,19],[21,9,29,9],[28,14,28,15],[29,14,29,15],[30,14,30,15],[31,9,39,9],[32,14,32,18],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[27,14,27,16],[39,14,39,17],[40,14,40,17],[41,9,49,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[44,14,44,17],[45,14,45,17],[46,14,46,17],[47,14,47,17],[48,14,48,17],[71,9,79,9],[82,7,90,7],[82,9,90,9],[93,7,121,7],[93,9,101,9],[103,9,111,9],[113,9,121,9],[49,14,49,17],[51,9,59,9],[51,16,51,17],[60,13,60,19],[61,9,69,9],[61,14,61,19],[62,14,62,19],[63,14,63,19],[50,12,50,14],[535,5,535,8],[296,9,322,9],[325,9,351,9],[354,9,380,9],[383,9,409,9],[412,9,438,9],[442,7,468,7],[442,9,468,9],[124,7,142,7],[124,9,132,9],[134,9,142,9],[148,6,148,19],[151,7,438,7],[151,9,177,9],[180,9,206,9],[209,9,235,9],[238,9,264,9],[267,9,293,9],[764,7,764,11],[764,12,764,27],[759,7,759,11],[759,12,759,27],[760,7,760,11],[760,12,760,27],[761,7,761,11],[761,12,761,27],[756,7,756,11],[756,12,756,27],[757,7,757,11],[757,12,757,27],[758,7,758,11],[758,12,758,27],[16,14,17,19],[17,12,19,12],[15,14,15,19],[762,7,762,11],[762,12,762,27],[763,7,763,11],[763,12,763,27],[753,7,753,11],[753,12,753,27],[754,7,754,11],[754,12,754,27],[755,7,755,11],[755,12,755,27],[748,6,748,19],[750,7,750,11],[751,7,751,11],[751,12,751,27],[752,7,752,11],[752,12,752,27],[472,7,498,7],[472,9,498,9],[502,7,528,7],[502,9,528,9],[533,6,533,19]]}
["Solar CSP Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=sc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","CSP - no TES - Class 1",null,null,null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Concentrating Solar Power"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",null,null,null,"CSP technology is based on power towers with direct two-tank TES combined with a steam-Rankine power cycle running at 574°C and 41.2% gross efficiency in 2015."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",null,null,null,"The CSP plant is a 100MW AC as a Baseload configuration with a SM of 2.4 and 10hrs of storage."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0.42]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0.59]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L15*8760","v":0},null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",3679.2,null,null,"Radiation Levels",null,null,"Value of DNI",38066,116146245]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",4905.6000000000004,null,null,"10 hrs TES at Class 1 (I.e. Abilene Regional Airport, TX, Class 1 = Fair Resource)",null,"TMY3 = 5.59 kWh/m2/day",5.59]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",5168.3999999999996,null,null,"10 hrs TES at Class 3 (I.e. Las Vegas, NV, Class 3 = Good Resource)",null,"TMY3 = 7.1 kWh/m2/day",7.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 hrs TES at Class 5 (I.e. Daggett, CA, Class 5 = Excellent Resource)",null,"TMY3 = 7.46 kWh/m2/day",7.46]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kWe)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":" $S$46 * (L55 + L97)","v":0},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S36)/(1+S34)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",8132.7324379432766,null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",8132.7324379432766,null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",8132.7324379432766,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S39)/(1+S34) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","CSP - no TES - Class 1",null,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S42>0,S41*S36*(1-S42)+(1-S41)*S39,S41*S36+(1-S41)*S39)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S41)*((1+S40)*(1+S34)-1)) + (S41*((1+S37)*(1+S34)-1)*(1-S42))) / (1+S34)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(L55+L97)*($S$46-1)","v":0},null,null,"Depreciation Period  ",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(R55:R57,S55:S57)","v":1.0212689615856547}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O68:T68,O70:T70)","v":0.86617912512573092}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",169.37239876599938,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S42 * S47) / (1 - S42)","v":1.0892139165828461}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",169.37239876599938,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S43 / (1 - (1 / (1 + S43)^S35))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",169.37239876599938,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S44 / (1 - (1 / (1 + S44)^S35))","v":6.6028615601469248E-2}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kWe)","CSP - no TES - Class 1",null,"Turbine CC","Storage CC","Field CC",null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,"$/kWe","$/kWhe","$/kWe",null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(100000*M55+(6*100000)*N55+(100000*2)*O55)/100000","v":0},null,null,null,null,0,0.8,{"$f":"1+(1-S42)*((1+S38)^(Q55+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",{"$f":"(100000*M56+(6*100000)*N56+(100000*2)*O56)/100000","v":0},null,null,null,null,1,0.1,{"$f":"1+(1-S42)*((1+S38)^(Q56+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"(100000*M57+(6*100000)*N57+(100000*2)*O57)/100000","v":0},null,null,null,null,2,0.1,{"$f":"1+(1-S42)*((1+S38)^(Q57+0.5)-1)","v":1.068193885292765}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(100000*M58+(10*100000)*N58+(100000*2.4)*O58)/100000","v":7963.360039177277},2235.7326150832519,92.60430950048972,2000.6601371204702]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(100000*M59+(10*100000)*N59+(100000*2.4)*O59)/100000","v":7963.360039177277},2235.7326150832519,92.60430950048972,2000.6601371204702]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(100000*M60+(10*100000)*N60+(100000*2.4)*O60)/100000","v":7963.360039177277},2235.7326150832519,92.60430950048972,2000.6601371204702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OCC=(turbine capacity*turbine cost+storage capacity*storage cost+field capacity*field cost)/turbine capacity"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW year)","CSP - no TES - Class 1",null,null,null,"storage capacity = turbine capacity*TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"field capacity = turbine capacity * solar multiple"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"solar multiple of 2.5 for 12 hrs TES, 2.0 for 6 hrs TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",66,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",66,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",66,null,"Depreciation",{"$f":"1/((1+S44)*(1+S34))^O67","v":0.94896227547525047},{"$f":"1/((1+S44)*(1+S34))^P67","v":0.90052940027516526},{"$f":"1/((1+S44)*(1+S34))^Q67","v":0.85456842881748352},{"$f":"1/((1+S44)*(1+S34))^R67","v":0.81095320075994881},{"$f":"1/((1+S44)*(1+S34))^S67","v":0.76956399469709869},{"$f":"1/((1+S44)*(1+S34))^T67","v":0.73028719953158239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",4]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",4]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",4]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"$S$43","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"$S$43","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"$S$43","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"$S$43","v":5.3782669599999999E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L107+L117","v":0}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":" (($S$50 * $S$48 * $S$46 * (L58 * 1 + L100) +L68) * 1000 / (L18 * 8760)) + L78 + 0","v":180.91354597357605}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":" (($S$50 * $S$48 * $S$46 * (L59 * 1 + L101) +L69) * 1000 / (L19 * 8760)) + L79 + 0","v":136.68515948018202}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":" (($S$50 * $S$48 * $S$46 * (L60 * 1 + L102) +L70) * 1000 / (L20 * 8760)) + L80 + 0","v":129.93845645576602}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1",null,"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(((L58*$S$50*(1-$S$42*$S$47))/(8760*L18*(1-$S$42))+L68/(8760*L18))*1000)+L78","v":177.6027332540402}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(((L59*$S$50*(1-$S$42*$S$47))/(8760*L19*(1-$S$42))+L69/(8760*L19))*1000)+L79","v":134.20204994053017}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(((L60*$S$50*(1-$S$42*$S$47))/(8760*L20*(1-$S$42))+L70/(8760*L20))*1000)+L80","v":127.58160672321509}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$L$18","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$L$19","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$L$20","v":0.59},0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L170*8760","v":3679.2},3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",5168.3999999999996,5168.3999999999996,5168.3999999999996,{"$f":"O177*8760","v":5168.3999999999996},5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"L178*8760","v":5168.3999999999996},5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$S$46*(L373+L491)","v":8132.7324379432766},7765.2452564500954,7406.6958288054475,7039.2086473122645,6747.1727366799587,6464.0745798961834,6172.0386692638749,5888.9405124801006,5596.9046018477939,5316.300701951981,5021.770534431711,4729.7346237994034,4446.636467015629,4154.6005563833214,3871.5023995995466,3579.466488967239,3341.4728109074576,3299.6940080340819,3257.9152051607057,3220.7092065819274,3184.5424817064668,3151.9092874222879,3120.3153668414266,3089.7607199638819,3059.2060730863377,3032.1849568000748,3005.163840513811,2980.2212716341837,2954.2394290512379,2931.791117059573,2907.8878218832638,2886.4787835949164,2865.0697453065691,2842.2057238335769,2824.3302161365104,2804.9997252547992]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",8132.7324379432766,7765.2452564500954,7406.6958288054475,7039.2086473122645,6946.2975782356516,6857.9593134536372,6770.6603223749407,6690.2205377381406,6607.4943509540417,6526.8467115765807,6447.238345902435,6371.1635108195715,6309.014943361165,6236.4736388695801,6163.9323343779961,{"$f":"$S$46*(AA374+AA492)","v":6095.9638341810114},6040.8823279051667,5977.9023414841058,5914.5066455817196,5865.4529267851176,5808.085018361975,5753.2113668267939,5709.7697260281102,5655.9353481962453,5618.5214948768044,5571.754178227503,5535.3795986113782,5502.5385495865348,5462.8382941197951,5433.5307756862321,5397.3640508107719,5372.6293366718073,5350.388879420806,5328.1484221698047,5300.0880321802242,5284.9146361117837]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",8132.7324379432766,7765.2452564500954,7406.6958288054475,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",8132.7324379432766,7765.2452564500954,7406.6958288054475,7039.2086473122645,6747.1727366799587,6464.0745798961834,6172.0386692638749,5888.9405124801006,5596.9046018477939,5316.300701951981,5021.770534431711,4729.7346237994034,4446.636467015629,4154.6005563833214,3871.5023995995466,3579.466488967239,3341.4728109074576,3299.6940080340819,3257.9152051607057,3220.7092065819274,3184.5424817064668,3151.9092874222879,3120.3153668414266,3089.7607199638819,3059.2060730863377,3032.1849568000748,3005.163840513811,2980.2212716341837,2954.2394290512379,2931.791117059573,2907.8878218832638,2886.4787835949164,2865.0697453065691,2842.2057238335769,2824.3302161365104,2804.9997252547992]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",8132.7324379432766,7765.2452564500954,7406.6958288054475,7039.2086473122645,6946.2975782356516,6857.9593134536372,6770.6603223749407,6690.2205377381406,6607.4943509540417,6526.8467115765807,6447.238345902435,6371.1635108195715,6309.014943361165,6236.4736388695801,6163.9323343779961,6095.9638341810114,6040.8823279051667,5977.9023414841058,5914.5066455817196,5865.4529267851176,5808.085018361975,5753.2113668267939,5709.7697260281102,5655.9353481962453,5618.5214948768044,5571.754178227503,5535.3795986113782,5502.5385495865348,5462.8382941197951,5433.5307756862321,5397.3640508107719,5372.6293366718073,5350.388879420806,5328.1484221698047,5300.0880321802242,5284.9146361117837]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",8132.7324379432766,7765.2452564500954,7406.6958288054475,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",8132.7324379432766,7765.2452564500954,7406.6958288054475,7039.2086473122645,6747.1727366799587,6464.0745798961834,6172.0386692638749,5888.9405124801006,5596.9046018477939,5316.300701951981,5021.770534431711,4729.7346237994034,4446.636467015629,4154.6005563833214,3871.5023995995466,3579.466488967239,3341.4728109074576,3299.6940080340819,3257.9152051607057,3220.7092065819274,3184.5424817064668,3151.9092874222879,3120.3153668414266,3089.7607199638819,3059.2060730863377,3032.1849568000748,3005.163840513811,2980.2212716341837,2954.2394290512379,2931.791117059573,2907.8878218832638,2886.4787835949164,2865.0697453065691,2842.2057238335769,2824.3302161365104,2804.9997252547992]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",8132.7324379432766,7765.2452564500954,7406.6958288054475,7039.2086473122645,{"$f":"$S$46*(P380+P498)","v":6946.2975782356516},6857.9593134536372,6770.6603223749407,6690.2205377381406,6607.4943509540417,6526.8467115765807,6447.238345902435,6371.1635108195715,6309.014943361165,6236.4736388695801,6163.9323343779961,6095.9638341810114,6040.8823279051667,5977.9023414841058,5914.5066455817196,5865.4529267851176,5808.085018361975,5753.2113668267939,5709.7697260281102,5655.9353481962453,5618.5214948768044,5571.754178227503,5535.3795986113782,5502.5385495865348,5462.8382941197951,5433.5307756862321,5397.3640508107719,5372.6293366718073,5350.388879420806,5328.1484221698047,5300.0880321802242,5284.9146361117837]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"$S$46*(L381+L499)","v":8132.7324379432766},7765.2452564500954,7406.6958288054475,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645,7039.2086473122645]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"  (L373+L491)*($S$46-1)","v":169.37239876599938},161.71910561757792,154.25195025500608,146.5986571065846,140.51671317359131,134.62090702644761,128.53896309345427,122.6431569463106,116.5612130133173,110.71735229478278,104.58346293318029,98.501519000186988,92.6057128530433,86.523768920049989,80.627962772906287,74.546018839912989,69.589559193452246,68.719473264248222,67.849387335044199,67.074534691623697,66.321325976790362,65.641706619153396,64.983731190103597,64.347399689640937,63.711068189178292,63.148326045912007,62.585583902645716,62.066129616553773,61.525031401874649,61.057522544391887,60.559712186887104,60.113847257991509,59.667982329095906,59.191815900178277,58.81954032847905,58.416963256757789]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",169.37239876599938,161.71910561757792,154.25195025500608,146.5986571065846,144.66368989089204,142.82395596098306,141.00586595966121,139.33062588701466,137.60776917147632,135.92820031311237,134.27027538333553,132.68593981075509,131.39163288124263,129.8808866658585,128.37014045047439,126.95462752087383,125.80749930575409,124.49587723337189,123.17559758955485,122.15400416024067,120.95925930222919,119.81645987282687,118.91174365788342,117.79058815706824,117.01140672793034,116.03742994150792,115.27989244095713,114.59594429760271,113.76914622557304,113.15878743941498,112.40557872458166,111.89045322420714,111.4272731524418,110.96409308067648,110.37970700882303,110.06370565145042]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",169.37239876599938,161.71910561757792,154.25195025500608,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",169.37239876599938,161.71910561757792,154.25195025500608,146.5986571065846,140.51671317359131,134.62090702644761,128.53896309345427,122.6431569463106,116.5612130133173,110.71735229478278,104.58346293318029,98.501519000186988,92.6057128530433,86.523768920049989,80.627962772906287,74.546018839912989,69.589559193452246,68.719473264248222,67.849387335044199,67.074534691623697,66.321325976790362,65.641706619153396,64.983731190103597,64.347399689640937,63.711068189178292,63.148326045912007,62.585583902645716,62.066129616553773,61.525031401874649,61.057522544391887,60.559712186887104,60.113847257991509,59.667982329095906,59.191815900178277,58.81954032847905,58.416963256757789]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",169.37239876599938,161.71910561757792,154.25195025500608,146.5986571065846,144.66368989089204,142.82395596098306,141.00586595966121,139.33062588701466,137.60776917147632,135.92820031311237,134.27027538333553,132.68593981075509,131.39163288124263,129.8808866658585,128.37014045047439,126.95462752087383,125.80749930575409,124.49587723337189,123.17559758955485,122.15400416024067,120.95925930222919,119.81645987282687,118.91174365788342,117.79058815706824,117.01140672793034,116.03742994150792,115.27989244095713,114.59594429760271,113.76914622557304,113.15878743941498,112.40557872458166,111.89045322420714,111.4272731524418,110.96409308067648,110.37970700882303,110.06370565145042]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",169.37239876599938,161.71910561757792,154.25195025500608,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",169.37239876599938,161.71910561757792,154.25195025500608,146.5986571065846,140.51671317359131,134.62090702644761,128.53896309345427,122.6431569463106,116.5612130133173,110.71735229478278,104.58346293318029,98.501519000186988,92.6057128530433,86.523768920049989,80.627962772906287,74.546018839912989,69.589559193452246,68.719473264248222,67.849387335044199,67.074534691623697,66.321325976790362,65.641706619153396,64.983731190103597,64.347399689640937,63.711068189178292,63.148326045912007,62.585583902645716,62.066129616553773,61.525031401874649,61.057522544391887,60.559712186887104,60.113847257991509,59.667982329095906,59.191815900178277,58.81954032847905,58.416963256757789]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",169.37239876599938,161.71910561757792,154.25195025500608,{"$f":"  (O380+O498)*($S$46-1)","v":146.5986571065846},144.66368989089204,142.82395596098306,141.00586595966121,139.33062588701466,137.60776917147632,135.92820031311237,134.27027538333553,132.68593981075509,131.39163288124263,129.8808866658585,128.37014045047439,126.95462752087383,125.80749930575409,124.49587723337189,123.17559758955485,122.15400416024067,120.95925930222919,119.81645987282687,118.91174365788342,117.79058815706824,117.01140672793034,116.03742994150792,115.27989244095713,114.59594429760271,113.76914622557304,113.15878743941498,112.40557872458166,111.89045322420714,111.4272731524418,110.96409308067648,110.37970700882303,110.06370565145042]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"  (L381+L499)*($S$46-1)","v":169.37239876599938},161.71910561757792,154.25195025500608,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846,146.5986571065846]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Turbine Capital Cost ($/kW)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2022.0303623898139,1960.9725759059745,1898.8971596474046,1837.8393731635654,1775.7639569049952,1714.7061704211558,1652.6307541625856,1590.5553379040157,1529.4975514201765,1467.4221351616063,1406.3643486777669,1344.288932419197,1208.9441723800196,1187.5739471106758,1166.203721841332,1146.8687561214497,1128.5514201762978,1111.2517140058767,1094.9696376101861,1079.7051909892264,1064.4407443682665,1050.193927522037,1035.9471106758081,1023.7355533790402,1010.5063663075416,998.29480901077375,987.1008814887366,975.90695396669935,964.7130264446622,954.53672869735556,944.36043095004891,935.20176297747309]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2005.7482859941235,1951.8139079333987,1898.8971596474046,1844.9627815866797,1816.4691478942214,1794.0812928501468,1772.7110675808033,1752.35847208619,1733.0235063663076,1713.6885406464251,1694.3535749265427,1677.0538687561216,1659.7541625857004,1642.4544564152793,1627.1900097943194,1610.9079333986288,1596.6611165523996,1582.4142997061706,1569.1851126346719,1555.9559255631734,1543.7443682664054,1532.5504407443684,1521.3565132223309,1511.1802154750246,1502.0215475024486,1492.8628795298728,1484.7218413320275,1477.5984329089129,1470.4750244857983,1463.3516160626837,1458.2634671890305,1453.1753183153769]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2022.0303623898139,1960.9725759059745,1898.8971596474046,1837.8393731635654,1775.7639569049952,1714.7061704211558,1652.6307541625856,1590.5553379040157,1529.4975514201765,1467.4221351616063,1406.3643486777669,1344.288932419197,1208.9441723800196,1187.5739471106758,1166.203721841332,1146.8687561214497,1128.5514201762978,1111.2517140058767,1094.9696376101861,1079.7051909892264,1064.4407443682665,1050.193927522037,1035.9471106758081,1023.7355533790402,1010.5063663075416,998.29480901077375,987.1008814887366,975.90695396669935,964.7130264446622,954.53672869735556,944.36043095004891,935.20176297747309]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2005.7482859941235,1951.8139079333987,1898.8971596474046,1844.9627815866797,1816.4691478942214,1794.0812928501468,1772.7110675808033,1752.35847208619,1733.0235063663076,1713.6885406464251,1694.3535749265427,1677.0538687561216,1659.7541625857004,1642.4544564152793,1627.1900097943194,1610.9079333986288,1596.6611165523996,1582.4142997061706,1569.1851126346719,1555.9559255631734,1543.7443682664054,1532.5504407443684,1521.3565132223309,1511.1802154750246,1502.0215475024486,1492.8628795298728,1484.7218413320275,1477.5984329089129,1470.4750244857983,1463.3516160626837,1458.2634671890305,1453.1753183153769]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2022.0303623898139,1960.9725759059745,1898.8971596474046,1837.8393731635654,1775.7639569049952,1714.7061704211558,1652.6307541625856,1590.5553379040157,1529.4975514201765,1467.4221351616063,1406.3643486777669,1344.288932419197,1208.9441723800196,1187.5739471106758,1166.203721841332,1146.8687561214497,1128.5514201762978,1111.2517140058767,1094.9696376101861,1079.7051909892264,1064.4407443682665,1050.193927522037,1035.9471106758081,1023.7355533790402,1010.5063663075416,998.29480901077375,987.1008814887366,975.90695396669935,964.7130264446622,954.53672869735556,944.36043095004891,935.20176297747309]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2005.7482859941235,1951.8139079333987,1898.8971596474046,1844.9627815866797,1816.4691478942214,1794.0812928501468,1772.7110675808033,1752.35847208619,1733.0235063663076,1713.6885406464251,1694.3535749265427,1677.0538687561216,1659.7541625857004,1642.4544564152793,1627.1900097943194,1610.9079333986288,1596.6611165523996,1582.4142997061706,1569.1851126346719,1555.9559255631734,1543.7443682664054,1532.5504407443684,1521.3565132223309,1511.1802154750246,1502.0215475024486,1492.8628795298728,1484.7218413320275,1477.5984329089129,1470.4750244857983,1463.3516160626837,1458.2634671890305,1453.1753183153769]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",2235.7326150832519,2184.851126346719,2134.9872673849168,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839,2084.1057786483839]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Storage Capital Cost ($/kWhe)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,80.392752203721841,77.339862879529875,73.269343780607244,70.216454456415278,66.145935357492661,63.093046033300681,59.022526934378057,54.952007835455433,51.899118511263467,47.828599412340843,44.77571008814887,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,83.445641527913807,81.410381978452492,79.375122428991176,78.35749265426054,75.304603330068559,74.286973555337909,73.269343780607244,72.251714005876593,72.251714005876593,71.234084231145928,70.216454456415278,69.198824681684627,69.198824681684627,68.181194906953976,67.163565132223312,67.163565132223312,66.145935357492661,65.128305582761996,65.128305582761996,64.110675808031345,64.110675808031345,63.093046033300681,63.093046033300681,63.093046033300681,62.07541625857003,62.07541625857003,61.057786483839372,61.057786483839372,61.057786483839372,61.057786483839372,60.040156709108714,60.040156709108714]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,80.392752203721841,77.339862879529875,73.269343780607244,70.216454456415278,66.145935357492661,63.093046033300681,59.022526934378057,54.952007835455433,51.899118511263467,47.828599412340843,44.77571008814887,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,83.445641527913807,81.410381978452492,79.375122428991176,78.35749265426054,75.304603330068559,74.286973555337909,73.269343780607244,72.251714005876593,72.251714005876593,71.234084231145928,70.216454456415278,69.198824681684627,69.198824681684627,68.181194906953976,67.163565132223312,67.163565132223312,66.145935357492661,65.128305582761996,65.128305582761996,64.110675808031345,64.110675808031345,63.093046033300681,63.093046033300681,63.093046033300681,62.07541625857003,62.07541625857003,61.057786483839372,61.057786483839372,61.057786483839372,61.057786483839372,60.040156709108714,60.040156709108714]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,80.392752203721841,77.339862879529875,73.269343780607244,70.216454456415278,66.145935357492661,63.093046033300681,59.022526934378057,54.952007835455433,51.899118511263467,47.828599412340843,44.77571008814887,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246,40.705190989226246]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,83.445641527913807,81.410381978452492,79.375122428991176,78.35749265426054,75.304603330068559,74.286973555337909,73.269343780607244,72.251714005876593,72.251714005876593,71.234084231145928,70.216454456415278,69.198824681684627,69.198824681684627,68.181194906953976,67.163565132223312,67.163565132223312,66.145935357492661,65.128305582761996,65.128305582761996,64.110675808031345,64.110675808031345,63.093046033300681,63.093046033300681,63.093046033300681,62.07541625857003,62.07541625857003,61.057786483839372,61.057786483839372,61.057786483839372,61.057786483839372,60.040156709108714,60.040156709108714]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",92.60430950048972,89.551420176297739,87.516160626836438,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472,84.463271302644472]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Field Capital Cost ($/kWe)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1575.2908912830558,1497.9510284035259,1421.6287952987268,1344.288932419197,1267.9666993143976,1191.6444662095985,1114.3046033300686,1037.9823702252695,960.64250734573943,884.32027424094031,806.98041136141035,730.65817825661122,689.95298726738486,681.81194906953976,673.67091087169445,666.54750244857985,659.42409402546525,653.31831537708126,647.21253672869739,641.1067580803134,635.00097943192941,629.91283055827626,624.82468168462287,619.73653281096972,614.64838393731634,610.57786483839379,605.48971596474041,601.41919686581787,597.34867776689521,592.26052889324194,589.20763956904989,585.13712047012734]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1650.5954946131244,1645.507345739471,1640.4191968658179,1634.3134182174338,1625.154750244858,1605.8197845249756,1586.484818805093,1568.1674828599414,1550.86777668952,1533.5680705190989,1516.2683643486778,1499.9862879529874,1484.7218413320275,1470.4750244857983,1455.2105778648386,1441.9813907933399,1428.7522037218414,1416.5406464250734,1404.3290891283057,1392.1175318315377,1381.9412340842312,1371.7649363369246,1361.5886385896179,1352.429970617042,1344.288932419197,1336.1478942213516,1329.024485798237,1321.9010773751224,1315.7952987267386,1309.6895200783547,1304.6013712047013,1300.5308521057786]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1575.2908912830558,1497.9510284035259,1421.6287952987268,1344.288932419197,1267.9666993143976,1191.6444662095985,1114.3046033300686,1037.9823702252695,960.64250734573943,884.32027424094031,806.98041136141035,730.65817825661122,689.95298726738486,681.81194906953976,673.67091087169445,666.54750244857985,659.42409402546525,653.31831537708126,647.21253672869739,641.1067580803134,635.00097943192941,629.91283055827626,624.82468168462287,619.73653281096972,614.64838393731634,610.57786483839379,605.48971596474041,601.41919686581787,597.34867776689521,592.26052889324194,589.20763956904989,585.13712047012734]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1650.5954946131244,1645.507345739471,1640.4191968658179,1634.3134182174338,1625.154750244858,1605.8197845249756,1586.484818805093,1568.1674828599414,1550.86777668952,1533.5680705190989,1516.2683643486778,1499.9862879529874,1484.7218413320275,1470.4750244857983,1455.2105778648386,1441.9813907933399,1428.7522037218414,1416.5406464250734,1404.3290891283057,1392.1175318315377,1381.9412340842312,1371.7649363369246,1361.5886385896179,1352.429970617042,1344.288932419197,1336.1478942213516,1329.024485798237,1321.9010773751224,1315.7952987267386,1309.6895200783547,1304.6013712047013,1300.5308521057786]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1575.2908912830558,1497.9510284035259,1421.6287952987268,1344.288932419197,1267.9666993143976,1191.6444662095985,1114.3046033300686,1037.9823702252695,960.64250734573943,884.32027424094031,806.98041136141035,730.65817825661122,689.95298726738486,681.81194906953976,673.67091087169445,666.54750244857985,659.42409402546525,653.31831537708126,647.21253672869739,641.1067580803134,635.00097943192941,629.91283055827626,624.82468168462287,619.73653281096972,614.64838393731634,610.57786483839379,605.48971596474041,601.41919686581787,597.34867776689521,592.26052889324194,589.20763956904989,585.13712047012734]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1650.5954946131244,1645.507345739471,1640.4191968658179,1634.3134182174338,1625.154750244858,1605.8197845249756,1586.484818805093,1568.1674828599414,1550.86777668952,1533.5680705190989,1516.2683643486778,1499.9862879529874,1484.7218413320275,1470.4750244857983,1455.2105778648386,1441.9813907933399,1428.7522037218414,1416.5406464250734,1404.3290891283057,1392.1175318315377,1381.9412340842312,1371.7649363369246,1361.5886385896179,1352.429970617042,1344.288932419197,1336.1478942213516,1329.024485798237,1321.9010773751224,1315.7952987267386,1309.6895200783547,1304.6013712047013,1300.5308521057786]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",2000.6601371204702,1884.6503428011754,1767.6229187071499,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549,1651.6131243878549]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"(100000*L286+(10*100000)*L315+(100000*2.4)*L344)/100000","v":7963.360039177277},7603.5261508325175,7252.4438785504417,6892.6099902056803,6606.6560235063671,6329.4536728697358,6043.4997061704207,5766.2973555337903,5480.3433888344762,5205.5833496571986,4917.1870714985307,4631.2331047992166,4354.0307541625862,4068.0767874632716,3790.8744368266402,3504.9204701273261,3271.8832517140054,3230.9745347698336,3190.0658178256613,3153.6346718903037,3118.2211557296764,3086.2675808031345,3055.3316356513228,3025.413320274241,2995.4950048971596,2969.0366307541626,2942.5782566111652,2918.1551420176302,2892.7143976493635,2870.7335945151813,2847.3281096963765,2826.364936336925,2805.401762977473,2783.0139079333985,2765.5106758080315,2746.5827619980414]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",7963.360039177277,7603.5261508325175,7252.4438785504417,6892.6099902056803,6801.6338883447597,6715.1353574926543,6629.6544564152791,6550.8899118511263,6469.8865817825654,6390.9185112634686,6312.9680705190995,6238.4775710088161,6177.6233104799221,6106.5927522037218,6035.5621939275215,5969.0092066601374,5915.0748285994123,5853.4064642507337,5791.3310479921647,5743.2989226248774,5687.1257590597461,5633.3949069539667,5590.8579823702266,5538.1447600391766,5501.5100881488743,5455.716748285995,5420.0997061704211,5387.9426052889321,5349.0691478942217,5320.3719882468167,5284.9584720861903,5260.7388834476005,5238.9616062683644,5217.1843290891284,5189.7083251714012,5174.8509304603331]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",7963.360039177277,7603.5261508325175,7252.4438785504417,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",7963.360039177277,7603.5261508325175,7252.4438785504417,6892.6099902056803,6606.6560235063671,6329.4536728697358,6043.4997061704207,5766.2973555337903,5480.3433888344762,5205.5833496571986,4917.1870714985307,4631.2331047992166,4354.0307541625862,4068.0767874632716,3790.8744368266402,3504.9204701273261,3271.8832517140054,3230.9745347698336,3190.0658178256613,3153.6346718903037,3118.2211557296764,3086.2675808031345,3055.3316356513228,3025.413320274241,2995.4950048971596,2969.0366307541626,2942.5782566111652,2918.1551420176302,2892.7143976493635,2870.7335945151813,2847.3281096963765,2826.364936336925,2805.401762977473,2783.0139079333985,2765.5106758080315,2746.5827619980414]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",7963.360039177277,7603.5261508325175,7252.4438785504417,6892.6099902056803,6801.6338883447597,6715.1353574926543,6629.6544564152791,6550.8899118511263,6469.8865817825654,6390.9185112634686,6312.9680705190995,6238.4775710088161,6177.6233104799221,6106.5927522037218,6035.5621939275215,5969.0092066601374,5915.0748285994123,5853.4064642507337,5791.3310479921647,5743.2989226248774,5687.1257590597461,5633.3949069539667,5590.8579823702266,5538.1447600391766,5501.5100881488743,5455.716748285995,5420.0997061704211,5387.9426052889321,5349.0691478942217,5320.3719882468167,5284.9584720861903,5260.7388834476005,5238.9616062683644,5217.1843290891284,5189.7083251714012,5174.8509304603331]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",7963.360039177277,7603.5261508325175,7252.4438785504417,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",7963.360039177277,7603.5261508325175,7252.4438785504417,6892.6099902056803,6606.6560235063671,6329.4536728697358,6043.4997061704207,5766.2973555337903,5480.3433888344762,5205.5833496571986,4917.1870714985307,4631.2331047992166,4354.0307541625862,4068.0767874632716,3790.8744368266402,{"$f":"(100000*AA292+(10*100000)*AA321+(100000*2.4)*AA350)/100000","v":3504.9204701273261},3271.8832517140054,3230.9745347698336,3190.0658178256613,3153.6346718903037,3118.2211557296764,3086.2675808031345,3055.3316356513228,3025.413320274241,2995.4950048971596,2969.0366307541626,2942.5782566111652,2918.1551420176302,2892.7143976493635,2870.7335945151813,2847.3281096963765,2826.364936336925,2805.401762977473,2783.0139079333985,2765.5106758080315,2746.5827619980414]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",7963.360039177277,7603.5261508325175,7252.4438785504417,6892.6099902056803,{"$f":"(100000*P293+(10*100000)*P322+(100000*2.4)*P351)/100000","v":6801.6338883447597},6715.1353574926543,6629.6544564152791,6550.8899118511263,6469.8865817825654,6390.9185112634686,6312.9680705190995,6238.4775710088161,6177.6233104799221,6106.5927522037218,6035.5621939275215,5969.0092066601374,5915.0748285994123,5853.4064642507337,5791.3310479921647,5743.2989226248774,5687.1257590597461,5633.3949069539667,5590.8579823702266,5538.1447600391766,5501.5100881488743,5455.716748285995,5420.0997061704211,5387.9426052889321,5349.0691478942217,5320.3719882468167,5284.9584720861903,5260.7388834476005,5238.9616062683644,5217.1843290891284,5189.7083251714012,5174.8509304603331]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"(100000*L294+(10*100000)*L323+(100000*2.4)*L352)/100000","v":7963.360039177277},7603.5261508325175,7252.4438785504417,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803,6892.6099902056803]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$L$70","v":66},{"$f":"$L$70","v":66},66,66,{"$f":"O402+(($AA$408-$O$408)/12)","v":63.833333333333336},{"$f":"P402+(($AA$408-$O$408)/12)","v":61.666666666666671},59.500000000000007,57.333333333333343,55.166666666666679,53.000000000000014,50.83333333333335,48.666666666666686,46.500000000000021,44.333333333333357,42.166666666666693,{"$f":"$AA$408","v":40},{"$f":"$AA$408","v":40},{"$f":"$AA$408","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",66,66,66,66,{"$f":"O403+(($AA$409-$O$409)/12)","v":64.625},{"$f":"P403+(($AA$409-$O$409)/12)","v":63.25},61.875,60.5,59.125,57.75,56.375,55,53.625,52.25,50.875,{"$f":"0.75*O403","v":49.5},{"$f":"$AA$403","v":49.5},{"$f":"$AA$403","v":49.5},49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",66,66,66,66,{"$f":"$L$70","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,{"$f":"$L$70","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",66,66,66,66,{"$f":"O405+(($AA$408-$O$408)/12)","v":63.833333333333336},{"$f":"P405+(($AA$408-$O$408)/12)","v":61.666666666666671},59.500000000000007,57.333333333333343,55.166666666666679,53.000000000000014,50.83333333333335,48.666666666666686,46.500000000000021,44.333333333333357,42.166666666666693,{"$f":"$AA$408","v":40},{"$f":"$AA$408","v":40},{"$f":"$AA$408","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",66,66,66,66,{"$f":"O406+(($AA$409-$O$409)/12)","v":64.625},{"$f":"P406+(($AA$409-$O$409)/12)","v":63.25},61.875,60.5,59.125,57.75,56.375,55,53.625,52.25,50.875,{"$f":"0.75*O406","v":49.5},{"$f":"$AA$406","v":49.5},{"$f":"$AA$406","v":49.5},49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",66,66,66,66,{"$f":"$L$70","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,{"$f":"$L$70","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",66,66,66,66,{"$f":"O408+(($AA$408-$O$408)/12)","v":63.833333333333336},{"$f":"P408+(($AA$408-$O$408)/12)","v":61.666666666666671},59.500000000000007,57.333333333333343,55.166666666666679,53.000000000000014,50.83333333333335,48.666666666666686,46.500000000000021,44.333333333333357,42.166666666666693,40,{"$f":"$AA$408","v":40},{"$f":"$AA$408","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",66,66,66,66,{"$f":"O409+(($AA$409-$O$409)/12)","v":64.625},{"$f":"P409+(($AA$409-$O$409)/12)","v":63.25},61.875,60.5,59.125,57.75,56.375,55,53.625,52.25,50.875,{"$f":"0.75*O409","v":49.5},{"$f":"$AA$409","v":49.5},{"$f":"$AA$409","v":49.5},49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",66,66,66,66,{"$f":"$L$70","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",4,4,4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",4,4,4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",4,4,4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",4,4,4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",4,4,4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",4,4,4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":"$S$43","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$43","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$43","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$43","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"$S$43","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$43","v":5.3782669599999999E-2},{"$f":"$S$43","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$43","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$43","v":5.3782669599999999E-2},{"$f":"$S$43","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":" (($S$50 * $S$48 * $S$46 * (L373 * 1 + L491) +L402) * 1000 / (L170 * 8760)) + L431 + 0","v":180.91354597357605},173.73007780746175,166.72132068837396,159.03785252225961,152.74037450001637,{"$f":" (($S$50 * $S$48 * $S$46 * (Q373 * 1 + Q491) +Q402) * 1000 / (Q170 * 8760)) + Q431 + 0","v":146.61760752479961},140.32012950255631,134.19736252733955,127.8998845050963,121.82587410114276,115.47963950763628,{"$f":" (($S$50 * $S$48 * $S$46 * (W373 * 1 + W491) +W402) * 1000 / (W170 * 8760)) + W431 + 0","v":109.182161485393},103.05939451017625,96.761916487932979,90.63914951271623,84.341671490472947,79.689481982440753,78.872809413781837,78.056136845122921,77.328851323779887,76.621881040463194,75.983982566436097,75.366399330435314,74.769131332460873,74.171863334486432,73.643667145801558,73.115470957116671,72.627905244484495,72.120024293825949,71.681215152456971,71.213964677851123,70.795470774508502,70.376976871165866,69.930041634586345,69.580619540533277,69.202756113243325]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",180.91354597357605,173.73007780746175,166.72132068837396,159.03785252225961,156.8479476943246,154.74742991370547,152.66722737111274,150.72110539949384,148.73028990421696,146.78010488499285,144.85023510379497,142.98943713188675,141.40086334953139,139.60913718691268,137.81741102429396,136.11507190899115,135.03836429359507,133.80726086919876,132.56803134959193,131.60915211474861,130.48775097569461,129.41510640790375,128.56592945840271,127.51360012863819,126.78225155968991,125.86806584850454,125.15703251758258,124.5150709959502,123.73902890334396,123.16613919100114,122.45916890768446,121.97566624265752,121.54092014889383,121.10617405513013,120.55766262841891,120.26106015323431]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",180.91354597357605,173.73007780746175,166.72132068837396,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961,159.53785252225961]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",136.68515948018202,131.29755835559629,126.04099051628046,120.15338939169469,115.43028087501226,110.83820564359968,106.11509712691721,101.52302189550466,96.799913378822211,92.244405575857058,87.484729630727202,82.761621114044743,78.169545882632178,73.446437365949734,68.854362134537155,64.131253617854696,60.642111486830558,60.029607060336375,59.417102633842177,58.871638492834911,58.341410780347395,57.862986924827069,57.399799497826479,56.951848499345644,56.503897500864817,56.107750359351165,55.711603217837499,55.345928933363361,54.965018220369458,54.635911364342725,54.285473508388343,53.971603080881366,53.657732653374389,53.322531225939748,53.060464655399947,52.77706708493249]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",136.68515948018202,131.29755835559629,126.04099051628046,120.15338939169469,{"$f":" (($S$50 * $S$48 * $S$46 * (P377 * 1 + P495) +P406) * 1000 / (P174 * 8760)) + P435 + 0","v":118.51096077074344},116.93557243527908,115.37542052833456,113.91582904962036,112.42271742816271,110.96007866374462,109.51267632784621,108.11707784891503,106.92564751214853,105.58185289018449,104.23805826822046,102.96130393174336,102.15377322019627,101.23044565189906,100.30102351219395,99.581864086061458,98.740813231770929,97.936329805927812,97.29944709380203,96.510200096478627,95.961688669767426,95.276049386378403,94.74277438818693,94.26130324696264,93.679271677507955,93.249604393250834,92.719376680763332,92.356749681993136,92.030690111670367,91.704630541347584,91.293246971314176,91.07079511492573]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",136.68515948018202,131.29755835559629,126.04099051628046,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469,120.65338939169469]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",129.93845645576602,124.82480115107447,119.83551642223232,114.22186111754074,109.7389106610286,105.38033078036582,100.89738032385364,96.538800443190866,92.055849986678723,87.731978173694856,83.214319649503793,78.731369192991622,74.372789312328862,69.889838855816706,65.531258975153918,61.048308518641754,57.736580394279862,57.155220260658261,56.573860127036653,56.056131450826364,55.55286446948228,55.098767250683331,54.659131726750566,54.233957897684007,53.808784068617456,53.432780002096031,53.056775935574585,52.709695258785572,52.34815288713034,52.035780278020219,51.703161296097413,51.405250381853506,51.107339467609599,50.789182180552991,50.540441028854197,50.271453504342709]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",129.93845645576602,124.82480115107447,119.83551642223232,114.22186111754074,112.66294581629887,111.1676619724683,{"$f":" (($S$50 * $S$48 * $S$46 * (R380 * 1 + R498) +R409) * 1000 / (R177 * 8760)) + R438 + 0","v":109.686839823504},108.30146486065662,106.88427416910361,105.49600686728304,104.12220126032862,102.79756541591937,101.66671628271727,100.39125020085309,99.115784118988927,97.903949494536079,97.137479666626987,96.261100957734712,95.378937570895971,94.696345573210891,93.898060016596162,93.134482527660296,92.529983682252791,91.780867888183124,91.260246872999602,90.609470604020188,90.103311283702851,89.646321725930648,89.093884982041473,88.686065186814361,88.182798205470291,87.838609867654512,87.529129597517652,87.219649327380765,86.829183565993119,86.618042820946457]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":" (($S$50 * $S$48 * $S$46 * (L381 * 1 + L499) +L410) * 1000 / (L178 * 8760)) + L439 + 0","v":129.93845645576602},124.82480115107447,119.83551642223232,114.72186111754074,{"$f":" (($S$50 * $S$48 * $S$46 * (P381 * 1 + P499) +P410) * 1000 / (P178 * 8760)) + P439 + 0","v":114.72186111754074},114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074,114.72186111754074]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]

{"sheet":"Geothermal","index":8,"n_rows":547,"n_cols":103,"rows_kept":547,"cut":false,"hidden":false,"merged":[[0,0,0,7],[9,6,9,19],[10,21,15,21],[11,7,11,19],[13,7,60,7],[13,9,18,9],[13,14,13,15],[13,16,13,19],[15,14,15,19],[16,21,21,21],[20,9,25,9],[22,21,27,21],[26,14,26,18],[27,9,32,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,9,39,9],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[48,9,53,9],[55,9,60,9],[63,7,68,7],[63,9,68,9],[40,14,40,17],[41,9,46,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[45,14,45,15],[71,7,90,7],[71,9,76,9],[78,9,83,9],[85,9,90,9],[93,7,105,7],[93,9,98,9],[100,9,105,9],[111,6,111,19],[114,7,251,7],[114,9,131,9],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[537,11,537,26],[534,7,534,10],[534,11,534,26],[255,7,272,7],[255,9,272,9],[276,7,293,7],[276,9,293,9],[297,7,314,7],[297,9,314,9],[321,6,321,19],[530,6,530,19],[532,7,532,11],[533,7,533,10],[533,11,533,26],[546,7,546,10],[546,11,546,26],[541,7,541,10],[541,11,541,26],[542,7,542,10],[542,11,542,26],[543,7,543,10],[543,11,543,26],[23,23,23,24],[544,7,544,10],[544,11,544,26],[545,7,545,10],[545,11,545,26],[538,7,538,10],[538,11,538,26],[539,7,539,10],[539,11,539,26],[540,7,540,10],[540,11,540,26],[535,7,535,10],[535,11,535,26],[536,7,536,10],[536,11,536,26],[537,7,537,10]]}
["Geothermal Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=gt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary",null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash",null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary",null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash",null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Overnight ","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated",null,null,null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,null,null,null,null,null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,"Depth","Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,null,null,null,null,null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,"(km)","(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Heber Deep",null,null,205,37.964505559970867,3956.7198427407984,0,141.69956768739448,{"$f":" (($S$44 * $S$42 * $S$40 * (AI6 * 1 + $L$73) +AK6) * 1000 / ($L$15 * 8760)) + AJ6 + 0","v":64.052347824351529},null,null,null,null,null,null,null,null,null,null,null,28,"Clifton Hot Springs",null,null,110,18.066669285611994,18496.739277527144,0,486.2644504666788,{"$f":" (($S$44 * $S$42 * $S$40 * (BD6 * 1 + $L$73) +BF6) * 1000 / ($L$15 * 8760)) + BE6 + 0","v":274.29448102453529},null,9,"NF-EGS The Geysers 4",null,null,320,68,4876.9052178175552,0,125.46063978474737,{"$f":" (($S$44 * $S$42 * $S$40 * (BO6 * 1 + $L$73) +BQ6) * 1000 / ($L$15 * 8760)) + BP6 + 0","v":71.928990290595621},null,12,"NF-EGS Beowawe HS",null,null,185,43.2,6764.8867717048215,0,223.42423590756312,{"$f":" (($S$44 * $S$42 * $S$40 * (BZ6 * 1 + $L$73) +CB6) * 1000 / ($L$15 * 8760)) + CA6 + 0","v":106.82293000972621},null,null,"4k-200C",null,4,225,117.25371575342467,10731.182489288653,0,248.15259276906824,{"$f":" (($S$44 * $S$42 * $S$40 * (CK6 * 1 + $L$73) +CM6) * 1000 / ($L$15 * 8760)) + CL6 + 0","v":154.29026222653835},null,null,"4k-150C",null,null,175,91515.329614726012,15969.549003634984,0,364.40698194948828,{"$f":" (($S$44 * $S$42 * $S$40 * (CV6 * 1 + $L$73) +CX6) * 1000 / ($L$15 * 8760)) + CW6 + 0","v":228.90985424916579}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Long Valley caldera - deep",null,null,205,59.41661017490523,5843.4686846455115,0,164.8947224531768,{"$f":" (($S$44 * $S$42 * $S$40 * (AI7 * 1 + $L$73) +AK7) * 1000 / ($L$15 * 8760)) + AJ7 + 0","v":88.263618772584721},null,null,null,null,null,null,null,null,null,null,null,28,"Gillard (Morenci) Hot Springs",null,null,110,14.745143375963114,18688.44938484623,0,493.05270646229064,277.38689515717317,null,10,"NF-EGS Coso 3",null,null,325,66.746919331284474,5502.7059336612156,0,133.25298431804032,{"$f":" (($S$44 * $S$42 * $S$40 * (BO7 * 1 + $L$73) +BQ7) * 1000 / ($L$15 * 8760)) + BP7 + 0","v":79.973550630141759},null,12,"NF-EGS Dixie Valley",null,null,190,104,7934.1396622289049,0,241.59569249595904,122.36890745915768,null,null,"4k-250C",null,4,275,0,8169.5253833065426,0,184.72183660208404,116.86095588246447,null,null,"5k-150C",null,null,175,590487.06778253452,20660.85007674079,0,438.71150167169168,291.48304161188003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource and Cost Characteristics",null,null,null,null,null,null,12,"Humboldt House - Rye Patch",null,null,205,113.04341455557022,3954.2719163839979,0,145.87163776086541,64.62055925679239,null,null,null,null,null,null,null,null,null,null,null,8,"Fort Bidwell",null,null,110,11.42665457602771,15948.069751768273,0,461.40804886727744,242.51338289888221,null,9,"NF-EGS The Geysers 1",null,null,340,70,5885.8252718181411,0,135.19902493037463,84.495446550327685,null,12,"NF-EGS Soda Lake area",null,null,175,33.599999999999994,7552.4200705786352,0,246.70152365307914,118.86877821367545,null,null,"4k-300C",null,4,325,0,6350.0424211020354,0,145.24497335917869,91.071555209344723,null,null,"6k-150C",null,null,175,1139237.3686130138,25963.522094208347,0,520.24508648065557,361.86055924111474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash","Binary",null,null,null,12,"Blue Mountain",null,null,205,78.000434175384967,3954.2719163839979,0,145.87163776086541,64.62055925679239,null,null,null,null,null,null,null,null,null,null,null,9,"Boyes HS",null,null,110,10.461172770047316,19100.286261151792,0,505.94852288065374,283.78939283197104,null,9,"NF-EGS The Geysers 2",null,null,265,70,6377.9357248862307,0,160.75620835378353,93.593919220092104,null,10,"NF-EGS Coso 4",null,null,175,24.666329095280776,7759.6304075838252,0,254.15976381961178,122.22850711807619,null,null,"4k-350C",null,4,375,0,4787.7225197012094,0,111.63921765463078,68.968786802869559,null,null,"7k-150C",null,null,175,1335322.464220891,32128.211874290402,0,614.53326567912393,443.60754031096963]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (°C)",">=200C","150-200","135-150","<135",null,12,"Fish Lake Valley",null,null,205,71.41313458609774,4481.9276932310304,0,153.95961580284762,71.620052176110988,null,null,null,null,null,null,null,null,null,null,null,9,"Sonoma Mission Inn",null,null,110,7.8515754486616309,19572.955581774477,0,518.64189299074849,290.83690625628242,null,10,"NF-EGS Salton Sea area 4",null,null,340,107.16344986572373,5885.8252718181411,0,135.19902493037463,84.495446550327685,null,12,"NF-EGS San Emidio Desert area",null,null,170,45.5,7753.2606239865599,0,250.00466384126503,121.56503436310794,null,null,"5k-200C",null,5,225,26525.729640410958,14204.577459671975,0,299.41320581018107,200.08322069620249,null,null,"8k-150C",null,null,175,1535225.7219863017,39199.010209960717,0,722.80634925718255,537.38798187592408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrothermal","# identified sites",{"$f":"COUNT($AH$6:$AH$26)","v":21},{"$f":"COUNT($BB$82:$BB$104)","v":23},{"$f":"COUNT($BB$65:$BB$81)","v":17},{"$f":"COUNT($BB$6:$BB$64)","v":59},null,12,"Soda Lake area",null,null,205,46.475000000000001,3910.1593214303766,0,137.68268178206316,62.963363203769866,null,null,null,null,null,null,null,null,null,null,null,8,"Kellog HS",null,null,110,6.7176080220648204,19882.209542209806,0,526.18696354538213,295.33946765130577,null,10,"NF-EGS Salton Sea area 3",null,null,250,66.067482685198712,5950.0032903702086,0,158.98939917353789,88.601157740743389,null,9,"NF-EGS The Geysers 3",null,null,180,70,8668.5138121899545,0,260.62972771940213,133.22037007628313,null,null,"5k-250C",null,5,275,134.00424657534245,10843.29531563761,0,224.28425995600267,152.12638205878037,null,null,"9k-150C",null,null,175,1871262.9304366442,47205.023766869868,0,845.56528171526725,643.59581025440229]
[null,null,null,null,null,null,null,"*** NOTE: Geothermal project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($AH$6:$AH$35)","v":22718.050254103971},{"$f":"SUM($BC$82:$BC$104,BC125:BC132)","v":5559.600548648008},{"$f":"SUM($BC$65:$BC$81,BC123:BC124)","v":1172.8131554506658},{"$f":"SUM($BC$6:$BC$64,BC106:BC122)","v":9697.391457581909},null,12,"Beowawe HS",null,null,215,51.637500000000003,4610.1455426266566,0,143.32240513620718,71.522586524308664,null,null,null,null,null,null,null,null,null,null,null,33,"Routt",null,null,110,10.357171109288224,19114.925844379763,0,506.36638263207186,284.01119667851844,null,10,"NF-EGS Salton Sea area 2",null,null,325,50.055536399722222,5554.0554171007516,0,132.32241712233275,80.40961532722045,null,12,"NF-EGS Desert Peak",null,null,185,26.368493919322908,8247.8994884157764,0,249.64429011634786,126.99323529293267,null,null,"5k-300C",null,5,325,0,8355.9039052005264,0,173.35534816722941,117.30373229010402,null,null,"10k-150C",null,null,175,1894115.3999229441,56177.782529250908,0,983.35352943706687,762.65786498082741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($AI$6:$AI$26)","v":4051.8692031981009},{"$f":"AVERAGE($BD$82:$BD$104)","v":6808.6722085600486},{"$f":"AVERAGE($BD$65:$BD$81)","v":8621.2134659520179},{"$f":"AVERAGE($BD$6:$BD$64)","v":15385.479203230592},null,12,"Desert Peak",null,null,215,19.325000000000003,4834.9601878151434,0,163.17762733502633,76.846312227439967,null,null,null,null,null,null,null,null,null,null,null,15,"Magic Reservoir area",null,null,110,11.319226552372934,17709.269501805273,0,485.09510165860746,265.40400818399411,null,10,"NF-EGS Coso 2",null,null,250,43.570398209767369,5502.1379174986096,0,150.08953689542386,{"$f":" (($S$44 * $S$42 * $S$40 * (BO13 * 1 + $L$73) +BQ13) * 1000 / ($L$15 * 8760)) + BP13 + 0","v":82.369734239905156},null,12,"NF-EGS Great Boiling Springs (Gerlach)",null,null,165,29.4,8386.3846441324768,0,270.02224237046863,131.43519080788701,null,null,"5k-350C",null,5,375,0,6205.5819136886057,0,129.63206039261144,87.243347390448449]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","GEO-Hydro Flash example",0.9,null,null,"Basis Year:",null,2015,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($AI$6:$AI$26)","v":3003.5610000000001},{"$f":"MIN($BD$82:$BD$104)","v":3914.103767589409},{"$f":"MIN($BD$65:$BD$81)","v":6794.0060723368588},{"$f":"MIN($BD$6:$BD$64)","v":10608.920654745347},null,31,"Valles Caldera - Sulphur Springs",null,null,225,34.387895513700379,5912.7524342648858,0,164.98105657979789,89.043465588619156,null,null,null,null,null,null,null,null,null,null,null,15,"White Licks Hot Springs",null,null,110,11.300769773771098,17711.289720342898,0,485.16116213207067,265.4358146627464,null,9,"NF-EGS The Geysers 6",null,null,300,55,6260.3003923957449,0,148.33931920955376,90.518935118210663,null,10,"NF-EGS Heber",null,null,180,24.5,8687.9041707657634,0,261.17225729937098,133.51259279858363,null,null,"6k-200C",null,6,225,227965.74272260279,18314.189197958305,0,359.9929626694086,254.25399403613531,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(CV6:CV12,0.1)","v":18784.329647498467},{"$f":"_xlfn.PERCENTILE.INC(CW6:CW12,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CX6:CX12,0.1)","v":408.98969378281032},{"$f":"_xlfn.PERCENTILE.INC(CY6:CY12,0.1)","v":266.45376666679431}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($AI$6:$AI$26)","v":5912.7524342648858},{"$f":"MAX($BD$82:$BD$104)","v":15331.949966004579},{"$f":"MAX($BD$65:$BD$81)","v":11899.073761925392},{"$f":"MAX($BD$6:$BD$64)","v":20636.382525152345},null,12,"Dixie Valley Geothermal Field",null,null,225,116.62500000000001,3890.5769224491546,0,137.46046022509086,62.714719105629385,null,null,null,null,null,null,null,null,null,null,null,15,"Latty Hot Springs",null,null,110,7.9408140154521591,19552.109361951527,0,518.11366137013215,290.53059569350734,null,9,"NF-EGS The Geysers 5",null,null,220,37,5683.1697664925341,0,178.01455824000109,88.359945253638458,null,12,"NF-EGS Blue Mountain",null,null,175,43.4,8637.6914836900014,0,257.61256928655507,132.44838880181973,null,null,"6k-250C",null,6,275,7680.0061643835625,14152.478928356253,0,273.70162164303298,195.83718117464548,null,null,null,null,null,"median",{"$f":"MEDIAN(CT6:CT12)","v":175},{"$f":"MEDIAN(CV6:CV12)","v":32128.211874290402},{"$f":"MEDIAN(CW6:CW12)","v":0},{"$f":"MEDIAN(CX6:CX12)","v":614.53326567912393},{"$f":"MEDIAN(CY6:CY12)","v":443.60754031096963}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0.9,null,null,"Geothermal",null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",4567,5465,null,null,null,10,"North Brawley",null,null,250,92.562500000000014,3130.8275341471008,0,114.86649884241668,51.074168508947594,null,null,null,null,null,null,null,null,null,null,null,15,"Owl Creek Hot Springs",null,null,110,9.7936861343408488,20636.382525152345,0,528.92031364350328,304.084251326512,null,10,"NF-EGS Coso 1",null,null,300,45,6522.4865037974341,0,152.8061812977929,{"$f":" (($S$44 * $S$42 * $S$40 * (BO16 * 1 + $L$73) +BQ16) * 1000 / ($L$15 * 8760)) + BP16 + 0","v":94.060835399452699},null,12,"NF-EGS Fallon Area",null,null,175,37.099999999999994,8736.1825113269151,0,260.9294197022711,134.01277021439049,null,null,"6k-300C",null,6,325,50.112739726027399,10828.185201504808,0,208.33455650811152,149.68306375948092,null,null,null,null,null,"average",{"$f":"AVERAGE(CT6:CT12)","v":175},{"$f":"AVERAGE(CV6:CV12)","v":33900.564222136571},{"$f":"AVERAGE(CW6:CW12)","v":0},{"$f":"AVERAGE(CX6:CX12)","v":641.37457088435372},{"$f":"AVERAGE(CY6:CY12)","v":467.07180750346919}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,"NF-EGS","# sites",{"$f":"COUNT($BM$6:$BM$17)","v":12},{"$f":"COUNT($BX$6:$BX$25)","v":20},null,null,null,10,"South Brawley (Mesquite)",null,null,250,52.880573841607124,4224.4433907301836,0,127.2205205584748,64.952123212596945,null,null,null,null,null,null,null,null,null,null,null,17,"Gregson (Fairmont) Hot Springs",null,null,110,8.8750127771477327,19357.225512257246,0,513.04218670352429,287.64799725270728,null,25,"NF-EGS Roosevelt HS",null,null,200,108,7224.694194145628,0,222.32031075953165,{"$f":" (($S$44 * $S$42 * $S$40 * (BO17 * 1 + $L$73) +BQ17) * 1000 / ($L$15 * 8760)) + BP17 + 0","v":111.75916681005185},null,10,"NF-EGS Long Valley (Mammoth)",null,null,175,33.599999999999994,8805.7733694784092,0,263.1621241517343,135.1022934919794,null,null,"6k-350C",null,6,375,0,7931.804182837398,0,151.67964821746133,109.51254917833518]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0.9,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($BN$6:$BN$17)","v":786.6037864916965},{"$f":"SUM($BY$6:$BY$25)","v":706.61368965041834},null,null,null,25,"Roosevelt HS",null,null,250,64.412499999999994,3003.5610000000001,0,112.0956966511125,49.26892901561591,null,null,null,null,null,null,null,null,null,null,null,31,"Jemez Springs (Ojos Calientes)",null,null,110,10.776988923784934,19057.406497169359,0,504.71441902806339,283.13827023118751,null,null,null,null,null,null,null,null,null,null,null,null,10,"NF-EGS East Mesa",null,null,170,42,9062.1959488901048,0,268.65588280665719,138.72687723794061,null,null,"7k-200C",null,7,225,723304.43476027413,23101.683519060494,0,430.74233719725976,317.38551495901055]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($BO$6:$BO$17)","v":5935.5037418168504},{"$f":"AVERAGE($BZ$6:$BZ$25)","v":8830.868623799759},null,null,null,8,"Medicine Lake (Glass Mt.)",null,null,255,456.96756409685696,4053.8337765903152,0,127.47036446559558,63.09775605137748,null,null,null,null,null,null,null,null,null,null,null,12,"Colado area",null,null,110,13.478406159251614,16904.469190823896,0,469.96260365618519,254.32908865220921,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BO6:BO16,0.1)","v":5502.1379174986096},{"$f":"_xlfn.PERCENTILE.INC(BP6:BP16,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(BQ6:BQ16,0.1)","v":132.32241712233275},{"$f":"_xlfn.PERCENTILE.INC(BR6:BR16,0.1)","v":79.973550630141759},null,12,"NF-EGS Stillwater area",null,null,155,34.199999999999996,9211.1914966742443,0,291.63819657241118,143.65689411832412,null,null,"7k-250C",null,7,275,86056.435890410954,18111.01396296476,0,332.9476080202374,248.14400114626838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($BO$6:$BO$17)","v":4876.9052178175552},{"$f":"MIN($BZ$6:$BZ$25)","v":6764.8867717048215},null,null,null,31,"Valles Caldera - Redondo",null,null,275,127.25419746327006,4244.9236820795277,0,126.2567520456588,65.041480446387624,null,null,null,null,null,null,null,null,null,null,null,12,"Rowland Hot Springs",null,null,110,7.3090295008595776,19709.7966272187,0,522.04573752707847,292.83854385672305,null,null,null,null,null,"median",{"$f":"MEDIAN(BN6:BN16)","v":66.067482685198712},{"$f":"MEDIAN(BO6:BO16)","v":5885.8252718181411},{"$f":"MEDIAN(BP6:BP16)","v":0},{"$f":"MEDIAN(BQ6:BQ16)","v":148.33931920955376},{"$f":"MEDIAN(BR6:BR16)","v":84.495446550327685},null,10,"NF-EGS Salton Sea area 1",null,null,175,18.680803517233926,9373.8482474511311,0,279.01575362426399,143.65766278305486,null,null,"7k-300C",null,7,325,630.36261986301361,13785.269947222703,0,250.33629845692207,188.43513618815319]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","GEO-Hydro Flash example",{"$f":"L14*8760","v":7884},null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($BO$6:$BO$17)","v":7224.694194145628},{"$f":"MAX(BZ6:BZ25)","v":11499.828154889778},null,null,null,5,"Newberry Caldera",null,null,275,155.20230295524374,3167.4870137250068,0,110.89454976025441,50.913509762941906,null,null,null,null,null,null,null,null,null,null,null,12,"Dyke Hot Springs area",null,null,110,6.7875631733454744,19860.35947056974,0,525.67074833926722,295.02375105912211,null,null,null,null,null,"average",{"$f":"AVERAGE(BN6:BN16)","v":61.691253317426956},{"$f":"AVERAGE(BO6:BO16)","v":5818.304609786961},{"$f":"AVERAGE(BP6:BP16)","v":0},{"$f":"AVERAGE(BQ6:BQ16)","v":146.40266311417844},{"$f":"AVERAGE(BR6:BR16)","v":85.346143301877774},null,12,"NF-EGS Brady HS",null,null,170,25.198063118580635,9454.9970755478098,0,280.79607085493154,144.81067262635835,null,null,"7k-350C",null,7,375,0,9986.4561827702801,0,178.03737776665434,136.03513697687907]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",8100,12179,null,null,null,12,"Dixie Valley Power Partners",null,null,280,97.387499999999989,3003.5610000000001,0,103.77572960462545,48.081719106014447,null,null,null,null,null,null,null,null,null,null,null,7,"Summer Lake Hot Springs",null,null,110,10.329804325432907,16941.638269149993,0,476.81333402147681,255.7184073692998,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Steamboat",null,null,180,11.4,9769.2813188800719,0,286.86428134954707,149.15822048181565,null,null,"8k-200C",null,8,225,1128950.7035445212,28585.283288392558,0,511.99051236390841,389.72662936821797]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",7884,null,null,null,null,null,null,null,null,null,"Deep EGS\n (3-6 km)","# sites","n/a","n/a",null,null,null,10,"Coso area",null,null,285,347.07599999999996,3003.5610000000001,0,102.28175577695797,47.868537909144088,null,null,null,null,null,null,null,null,null,null,null,6,"Olene Hot Springs",null,null,110,10.32696952488682,19119.227278654125,0,506.48882772026752,284.07632028318972,null,null,null,null,null,null,null,null,null,null,null,null,25,"NF-EGS Cove Fort - Sulphurdale",null,null,155,16,9856.1463095619674,0,312.82293397144844,153.82465908101489,null,null,"8k-250C",null,8,275,345245.71561643836,22755.579499217351,0,402.64998666386128,309.54275262188298]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)","100,000+",null,null,null,null,10,"East Brawley",null,null,285,448.15588671603007,3750.1248949145106,0,117.51730994575992,58.313018186687131,null,null,null,null,null,null,null,null,null,null,null,7,"Clark Ranch",null,null,110,8.8607107155121163,19359.923303542266,0,513.11410871863279,287.68814630980097,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Hot Sulphur Springs - Tuscarora",null,null,150,15.6,10455.196908018062,0,329.4557130814519,162.83435835741372,null,null,"8k-300C",null,8,325,32963.540856164385,17256.764835695107,0,299.86892050577018,233.9604714365137]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",7884,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGEIF($CH$6:$CH$33, \"<=6\", $CK$6:$CK$33)","v":10072.874076521161},{"$f":"AVERAGE($CV$6:$CV$8)","v":20864.640391528043},null,null,null,9,"Clear Lake (Sulphur Bank mine)",null,null,300,36.501601729614968,4152.927513001925,0,121.93517092417413,63.405680163460872,null,null,null,null,null,null,null,null,null,null,null,25,"Newcastle area",null,null,110,15.33395105637112,15742.558167379728,0,450.78349852785107,238.72065916050818,null,null,null,null,null,null,null,null,null,null,null,null,16,"NF-EGS Raft River",null,null,150,28.2,11499.828154889778,0,333.32376687391752,174.95876284152953,null,null,"8k-350C",null,8,375,320.50006849315076,12391.343856000534,0,209.08862559549812,167.10738322754835]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($CK$6:$CK$17)","v":4787.7225197012094},{"$f":"MIN($CV$6:$CV$8)","v":15969.549003634984},null,null,null,10,"Salton Sea area",null,null,310,2103.0570000000002,4004.748,0,101.2893089544002,58.818101142717644,null,null,null,null,null,null,null,null,null,null,null,8,"Amedee",null,null,115,6.9624999999999995,13081.801356620044,0,407.41694821718755,203.056566398672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9k-200C",null,9,225,1159397.4240924665,34782.775886935066,0,604.05197626111044,471.51926198566019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($CK$6:$CK$17)","v":18314.189197958305},{"$f":"MAX($CV$6:$CV$8)","v":25963.522094208347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Arrowhead HS",null,null,115,8.8335530643105464,15861.965041648746,0,434.72871253195177,237.75252942259755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BZ6:BZ25,0.1)","v":7733.1765686457675},{"$f":"_xlfn.PERCENTILE.INC(CA6:CA25,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CB6:CB25,0.1)","v":246.19094053736714},{"$f":"_xlfn.PERCENTILE.INC(CC6:CC25,0.1)","v":121.29540874816469},null,null,"9k-250C",null,9,275,761212.58630136983,28125.99629114147,0,483.49207318626077,380.57207618621862]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","GEO-Hydro Flash example",{"$f":" $S$40*(L42 + L72)","v":5054.8148080376232},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2,null,null,null,"Example Plant OCC ($/kW)",8100,12179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Surprise Valley HS",null,null,115,9.7249999999999996,16313.706560506058,0,438.62351714840457,243.31270096656309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(BY6:BY25)","v":31.499999999999996},{"$f":"MEDIAN(BZ6:BZ25)","v":8712.0433410463393},{"$f":"MEDIAN(CA6:CA25)","v":0},{"$f":"MEDIAN(CB6:CB25)","v":262.16719072555264},{"$f":"MEDIAN(CC6:CC25)","v":133.76268150648707},null,null,"9k-300C",null,9,325,138202.90366438357,21275.783165027453,0,357.50194033843053,286.70716640325685]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",6048.7328499946598,null,null,"Economic Lifetime (Years)",null,null,null,20,null,null,null,null,null,null,null,null,null,12,"Undiscovered >190 - NV",null,null,221.20188901505725,2630.0741980742509,3969.9373308987724,0,139.90158204142281,{"$f":" (($S$44 * $S$42 * $S$40 * (AI29 * 1 + $L$72) +AK29) * 1000 / ($L$14 * 8760)) + AJ29 + 0","v":56.837519710604823},null,null,null,null,null,null,null,null,null,null,null,15,"Vulcan Hot Springs",null,null,115,12.612435923633624,15961.576817465511,0,428.47303049753015,237.96338295961269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(BY6:BY25)","v":35.330684482520915},{"$f":"AVERAGE(BZ6:BZ25)","v":8830.868623799759},{"$f":"AVERAGE(CA6:CA25)","v":0},{"$f":"AVERAGE(CB6:CB25)","v":271.08155547491282},{"$f":"AVERAGE(CC6:CC25)","v":136.51035530875356},null,null,"9k-350C",null,9,375,9922.0150684931541,15192.330600083145,0,245.72914187971023,203.36518225180399]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",8965.1850109710431,null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2,null,null,"\"Hydrothermal\" includes both identified and undiscovered hydrothermal capacity. However, only identified",null,null,null,null,null,null,25,"Undiscovered >190 - UT",null,null,250,1187.4994904565895,3003.5610000000001,0,112.0956966511125,43.794603569436362,null,null,null,null,null,null,null,null,null,null,null,15,"Sharkey Hot Springs",null,null,115,12.485925257077749,17188.528900822697,0,445.85176512221966,254.03543707287682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-200C",null,10,225,1249724.8549828774,41711.995895352462,0,707.23479599086716,563.0049441756255]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",13479.875092421769,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S30)/(1+S28)-1","v":1.8717424390243931E-2},null,null,"sites are indicated. Further, OCC statistics are for identified sites only. Since undiscovered resources are",null,null,null,null,null,null,31,"Undiscovered >190 - NM",null,null,264.36295154301183,1407.5963602129245,4486.5838176040152,0,131.72648376577354,{"$f":" (($S$44 * $S$42 * $S$40 * (AI31 * 1 + $L$72) +AK31) * 1000 / ($L$14 * 8760)) + AJ31 + 0","v":60.888086130539492},null,null,null,null,null,null,null,null,null,null,null,17,"Ennis (Thexton) Hot Springs",null,null,115,16.164425990245235,15710.891167353095,0,420.15329992098913,233.99910366982328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-250C",null,10,275,1015591.0709589042,34262.766740277009,0,576.16293834697285,461.77898496085663]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",8965.1850109710431,null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2,null,null,"assumed to have similar attributes to identified sites (by state), they should fall within the same range of",null,null,null,null,null,null,5,"Undiscovered >190 - OR",null,null,274.99999999999994,543.45055267497105,3167.4870137249814,0,110.89454976025388,45.256453122614715,null,null,null,null,null,null,null,null,null,null,null,17,"Silver Star (Barkel's) Hot Springs",null,null,115,11.386807731655777,16091.087989128762,0,432.33865288769795,239.94971295786874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-300C",null,10,325,433492.04172945203,25878.404459087618,0,423.85271557061776,347.16300439901795]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",13479.875092421769,null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2,null,null,"overnight capital costs. ",null,null,null,null,null,null,10,"Undiscovered >190 - CA",null,null,290.23110721883364,8644.4786778292673,4004.748,0,106.29385640460687,52.917529205780305,null,null,null,null,null,null,null,null,null,null,null,12,"Wabuska Hot Springs",null,null,115,9.4749999999999996,16353.369748269801,0,439.70006479569645,243.90570790464594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-350C",null,10,375,69298.956318493147,18394.646531353665,0,288.00017671208963,244.87235957807877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S33)/(1+S28) - 1","v":6.7990097560975737E-2},null,null,null,null,null,null,null,null,null,9,"Undiscovered >190 - CA",null,null,290.23110721883364,2751.6785539651141,3003.6769291955616,0,106.29385640460687,43.059844550826504,null,null,null,null,null,null,null,null,null,null,null,12,"Butte Springs (Trego)",null,null,115,9.1047646788807519,16415.791041853801,0,441.3698913378654,244.83548719562552]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","GEO-Hydro Flash example",{"$f":"(L42+L72)*($S$40-1)","v":372.14002220139531},null,null,"Debt Fraction",null,null,null,0.6,null,null,"Example plant for hydrothermal flash assumes a 40 Mwe,net flash plant utilizing a 225°C resource with 2.5 km ",null,null,null,null,null,null,8,"Undiscovered >190 - CA",null,null,290.23110721883364,943.52629952260179,3003.6769291955616,0,106.29385640460687,43.059844550826504,null,null,null,null,null,null,null,null,null,null,null,7,"Trout Creek",null,null,115,11.407475270663745,13907.173158542064,0,403.40856323540083,211.62808714165692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th percentile",null,null,{"$f":"_xlfn.PERCENTILE.INC(CK6:CK33,0.1)","v":7457.2756543167898},{"$f":"_xlfn.PERCENTILE.INC(CL6:CL33,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CM6:CM33,0.1)","v":149.74924575997653},{"$f":"_xlfn.PERCENTILE.INC(CN6:CN33,0.1)","v":103.98025098763804}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",445.31316429398407,null,null,"Tax Rate (Federal and State)",null,null,null,0.4,null,null,"wells and production well flow rates of 80 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Kahneetah Hot Springs",null,null,115,7.5801033535330671,14954.167580211473,0,426.89410462978623,226.57796997675337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",null,{"$f":"MEDIAN(CI6:CI33)","v":300},{"$f":"MEDIAN(CK6:CK33)","v":14698.454029877561},{"$f":"MEDIAN(CL6:CL33)","v":0},{"$f":"MEDIAN(CM6:CM33)","v":280.8508991775613},{"$f":"MEDIAN(CN6:CN33)","v":201.72420147400322}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",660.02500105787215,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S36>0,S35*S30*(1-S36)+(1-S35)*S33,S35*S30+(1-S35)*S33)","v":5.3782669599999999E-2},null,null,"Example plant for hydrothermal binary assumes a 30 Mwe,net flash plant utilizing a 175°C resource with 1.5 km ",null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(AI6:AI35,0.1)","v":3003.5610000000001},{"$f":"_xlfn.PERCENTILE.INC(AJ6:AJ35,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(AK6:AK35,0.1)","v":105.53841836461244},{"$f":"_xlfn.PERCENTILE.INC(AL6:AL35,0.1)","v":44.817898256661209},null,null,null,null,null,null,null,null,null,null,null,1,"Baker Hot Spring",null,null,115,28.370188349015969,15276.038509775315,0,403.59817490905044,226.81947486794385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",null,{"$f":"AVERAGE(CI6:CI33)","v":300},{"$f":"AVERAGE(CK6:CK33)","v":17374.020842101272},{"$f":"AVERAGE(CL6:CL33)","v":0},{"$f":"AVERAGE(CM6:CM33)","v":314.70856102161326},{"$f":"AVERAGE(CN6:CN33)","v":237.37696559179787}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",992.40055405973146,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S35)*((1+S34)*(1+S28)-1)) + (S35*((1+S31)*(1+S28)-1)*(1-S36))) / (1+S28)) - 1","v":2.8080653268292677E-2},null,null,"wells and production well flow rates of 100 kg/s.",null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(AH6:AH35)","v":114.83420727778511},{"$f":"MEDIAN(AI6:AI35)","v":3955.4958795623979},{"$f":"MEDIAN(AJ6:AJ35)","v":0},{"$f":"MEDIAN(AK6:AK35)","v":126.73863630206679},{"$f":"MEDIAN(AL6:AL35)","v":61.801402618084438},null,null,null,null,null,null,null,null,null,null,null,10,"Sespe HS",null,null,120,13.415888226851941,13753.426116701465,0,374.28619646843742,205.76928395266034]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",660.02500105787215,null,null,"Depreciation Period",null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(AH6:AH35)","v":811.35893764657044},{"$f":"AVERAGE(AI6:AI35)","v":3918.8901531349647},{"$f":"AVERAGE(AJ6:AJ35)","v":0},{"$f":"AVERAGE(AK6:AK35)","v":127.78660541018387},{"$f":"AVERAGE(AL6:AL35)","v":60.104160295818531},null,null,null,null,null,null,null,null,null,null,null,8,"Canby (I'SOT)",null,null,120,11.771762858439878,13908.829725861207,0,378.96281326393284,208.15817523475005]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",992.40055405973146,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P49:P52,Q49:Q52)","v":1.0794716778809867},null,null,"Example plant for NF-EGS and Deep EGS are assumed to be identical.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Tecopa HS",null,null,120,11.291112094519162,13962.04416412884,0,380.50650145568375,208.96796151357336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O55:T55,O57:T57)","v":0.86617912512573092},null,null,"Example plant for EGS flash assumes a 30 Mwe,net flash plant utilizing a 250°C resource with 3.5 km ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Kelly HS",null,null,120,11.833067514244169,14982.568755265007,0,393.39947451315192,222.11311415162072]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","GEO-Hydro Flash example",4682.6747858362278,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.0892139165828461},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Waunita Hot Springs",null,null,120,15.289083232899204,13635.001500641838,0,370.2559327668377,203.88227781085621]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",5603.4196857006755,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S37 / (1 - (1 / (1 + S37)^S29))","v":8.2836222327325487E-2},null,null,"Example plant for EGS binary assumes a 25 Mwe,net flash plant utilizing a 175°C resource with 3.0 km ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Darrough Hot Springs",null,null,120,14.178082952849904,11037.382763427049,0,338.37827936488293,170.55702790441171]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",8305.1600099131701,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S38 / (1 - (1 / (1 + S38)^S29))","v":6.6028615601469248E-2},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"The Needles (Needle Rocks, Pyramid Lake)",null,null,120,21.717135190008502,11960.303875489568,0,340.67136466517627,181.10838522340984]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",12487.474538362037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"McLeod 88 (Big Smokey Valley)",null,null,120,12.319200733502463,13852.878799488919,0,377.30890488261559,207.30234629215437]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",8305.1600099131701,null,null,"Construction Duration yrs",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Double Hot Springs area",null,null,120,11.707774817385747,13915.682276695141,0,379.16317327220094,208.26267818148753]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",12487.474538362037,null,null,"Year","Capital","Accumulated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Rock Point area",null,null,120,10.673287900123743,14036.896754922556,0,382.63192263045039,210.10046573614841]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Leach HS",null,null,120,9.3676289072623646,14224.860153355166,0,387.75152633619621,212.91326693925913]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","GEO-Hydro Flash example",143,null,null,0,0.4,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0130579091733505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mitchell Butte",null,null,120,12.612896246803944,12367.015626227972,0,357.36962305139815,187.9966925012636]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",167,null,null,1,0.3,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.0400324571769779},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Huckleberry Hot Springs",null,null,120,48.430303957089137,12881.634808569446,0,340.01023045738373,191.22057690477885]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",192,null,null,2,0.2,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.068193885292765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Wendel",null,null,125,14.213145627035601,12072.388633140314,0,332.87502113287758,181.23757157563722]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",313,null,null,3,0.1,1.486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Leonards Hot Sps./Seyferth HS",null,null,125,12.446373537082296,12219.883595765301,0,337.37822600596826,183.51410578314389]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Deer Creek Hot Spring (old 97)",null,null,125,19.599213512451271,12698.206905343341,0,335.88827508310237,188.60037854788408]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",313,null,"MACRS yr",1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Tungsten Mountain",null,null,125,15.637499999999999,11975.856109466127,0,329.78028958853832,179.72658157292207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Carson Lake Corral",null,null,125,14.26695474220022,12068.423439231103,0,332.75031376547156,181.17585003796452]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","GEO-Hydro Flash example",0,null,"Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Springs Ranch (Pumpernickel Valley)",null,null,125,14.233793687848395,12070.86383597374,0,332.82708928666779,181.21384023713406]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,"Depreciation",{"$f":"1/((1+S38)*(1+S28))^O54","v":0.94896227547525047},{"$f":"1/((1+S38)*(1+S28))^P54","v":0.90052940027516526},{"$f":"1/((1+S38)*(1+S28))^Q54","v":0.85456842881748352},{"$f":"1/((1+S38)*(1+S28))^R54","v":0.81095320075994881},{"$f":"1/((1+S38)*(1+S28))^S54","v":0.76956399469709869},{"$f":"1/((1+S38)*(1+S28))^T54","v":0.73028719953158239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Smith Creek Valley area",null,null,125,15.643053769907119,12905.48558936163,0,342.45552436242247,191.83372549192009]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,"Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Little Valley area",null,null,125,18.256466981536896,10608.920654745347,0,308.8586783871134,161.59824003192068]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Thermo Hot Springs",null,null,125,6.8874999999999993,10779.882713221585,0,334.5685359792077,167.16080688728363]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"West Valley Reservoir",null,null,130,15.732762932263384,11558.417951048676,0,310.28179622709501,172.3198699217038]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Squaw Hot Springs area",null,null,130,17.394317761608665,10627.116358058964,0,296.03425708085746,159.9698437832601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Wayland (Battle Creek) Hot Springs",null,null,130,17.467840299998091,11451.609186719556,0,307.09313508070488,170.68163622129444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Lightning Dock",null,null,130,5.7374999999999998,17219.051366523719,0,398.04349907825923,247.55161008888561]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","GEO-Hydro Flash example",{"$f":"$S$37","v":5.3782669599999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dixie Hot Springs",null,null,130,12.056074566692629,15387.252389359293,0,366.42991685062253,222.74781575787549]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",5.3782669599999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Mt. Signal",null,null,135,18.402932796739258,9592.138824139367,0,270.34878063310083,144.83916671660921]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",5.3782669599999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Big Creek Hot Springs",null,null,135,26.321772304193747,9350.2870660563913,0,261.1327919864633,140.84485884035084]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",5.3782669599999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Reese River",null,null,135,21.324677126887906,7898.7368472653397,0,246.54414711130448,122.68282911629029]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",5.3782669599999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Railroad Valley",null,null,135,21.320345348840114,9478.3551292867087,0,266.29077236375014,142.99961385349366]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",5.3782669599999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Warrior",null,null,135,21.278903622948025,9479.7732578706382,0,266.34289235712413,143.02276113798996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Lakeview area (Hunters and Barry Ranch Hot Springs)",null,null,135,25.182943869907056,8394.0075948582344,0,249.36176993983014,{"$f":" (($S$44 * $S$42 * $S$40 * (BD70 * 1 + $L$73) +BF70) * 1000 / ($L$15 * 8760)) + BE70 + 0","v":128.57151131004105}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Alvord HS",null,null,135,24.396333706702844,8726.593397983148,0,254.17178307042764,132.94226709668277]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","GEO-Hydro Flash example",{"$f":"L79+L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Calistoga HS",null,null,140,21.119283927043689,8692.3048264415065,0,247.27265274389455,131.5779523326635]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Baltazor Hot Springs",null,null,140,25.664678872963073,7673.3952695160551,0,230.99198399540447,117.96728702636392]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dann Ranch Hot Spring",null,null,140,27.885418136872598,8524.6079198671523,0,240.57045064136167,128.76383653516908]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Wedell Hot Spring (Gabbs)",null,null,140,22.182190465376866,8657.5647366162793,0,245.99088257443398,131.01019958496016]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Maazama Well (Crater Lake)",null,null,140,40.412276939143325,11899.073761925392,0,284.55880229057743,172.42314663305496]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,10,"Dunes",null,null,145,23.150662696360204,7134.5190099434039,0,218.62987080803427,110.2335995504471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Carson River",null,null,145,19.585154463578561,8097.7758673051576,0,233.48320303989254,123.02407013979177]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Raft River",null,null,145,33.712499999999999,8373.3935647257204,0,228.78418151612189,125.40684875024051]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Pinto Hot Springs",null,null,145,32.502765051858319,7794.0957750469706,0,221.43922886272446,117.94128938188059]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Vale HS",null,null,145,56.512418797782445,6794.0060723368588,0,200.31743592230205,103.84831129803996]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Crane Creek-Cove Creek area",null,null,150,68.451897817954986,11345.886841342071,0,273.29164394465909,164.6871687829676]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Lee Hot Springs",null,null,150,32.960693660955286,7248.8885396506475,0,208.16611700847503,110.00747306459506]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Neal HS",null,null,150,37.040563512799039,6444.5966004757029,0,196.13214567638886,99.380326653649533]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Crump's HS",null,null,150,55.00708873068276,7044.8781135693316,0,198.33687404155705,106.34486484386106]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Hot (Borax) Lake",null,null,150,53.645700204889756,7053.5467722650346,0,198.78086367338747,106.50425118884006]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Breitenbush Hot Springs",null,null,150,9.8729727665655904,9662.8188142161453,0,257.0544764877942,143.72514347319611]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Liquid",null,null,150,12.174999999999997,6573.4202703719075,0,218.61840852733874,104.01609534705737]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Sulphur Springs - Tuscarora",null,null,155,44.865926482719246,5571.3092105623855,0,177.60510951706709,87.062324770132179]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fernley area (Patua HS/Hazen)",null,null,155,27.768909475415661,7135.0198965816498,0,204.13781918370768,108.17121864667911]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Vapor",null,null,155,2.0776598657354635,15331.949966004579,0,390.19374665112048,225.52613130808152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Wilbur Springs",null,null,160,36.663058179339409,5690.4023849393679,0,177.45623144642235,88.360398497745749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Lake City Hot Springs",null,null,160,125.93237738936999,6973.810715048975,0,207.52605090773037,106.86881907056258]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":" (($S$44 * $S$42 * $S$40 * (L42 * 1 + L72) +L49) * 1000 / (L14 * 8760)) + L56 + 0","v":64.248944310061432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Stillwater area",null,null,160,60.787500000000001,6052.8690024009438,0,197.27889699197735,95.204391221933733]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",85.904759397873107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Shallow)",null,null,165,45.551000000000002,5309.2596840479373,0,165.73918968569416,82.466135961754631]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",106.13517425980437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Sulphur Hot Springs (Ruby Valley)",null,null,165,42.546608959443716,6396.5428759609404,0,180.4201790882519,96.605981692766633]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",182.99985810138116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Emigrant",null,null,165,50.095002669831132,7341.5633714772866,0,191.56706030518257,108.66554076257465]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",106.13517425980437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Heber Shallow",null,null,170,6.479000000000001,7722.256414694225,0,230.15914333226564,118.3897308339113]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",182.99985810138116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mickey HS",null,null,170,51.270531259190271,5001.641543574834,0,156.93707279944937,77.802323179553127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Great Boiling Springs (Gerlach)",null,null,175,61.626137347000672,4447.5645503270171,0,155.78411134860886,71.49972093620687]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":"(((L42*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L49/(8760*L14))*1000)+L56","v":60.854215103687238},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Brady HS",null,null,185,22.575000000000003,3914.103767589409,0,149.42266436026881,64.682285720704968]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",81.334752938065918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Deep)",null,null,190,66.280990465350214,4768.7618636672523,0,149.90076298130111,74.218435483522043]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",100.11430573087269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"San Emidio Desert area",null,null,190,77.174999999999997,4283.9146157915138,0,144.60289204093721,68.091308448492313]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",172.8153917383452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fallon Naval Air Station",null,null,195,66.762463612044897,5284.4549823219368,0,153.32626069607673,80.420097452043805]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",100.11430573087269]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",172.8153917383452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Undiscovered <140 - MT",null,null,106.74570814363416,964.81012500000008,21634.540516549961,0,567.43999331636564,{"$f":" (($S$44 * $S$42 * $S$40 * (BD106 * 1 + $L$73) +BF106) * 1000 / ($L$15 * 8760)) + BE106 + 0","v":320.63840501630102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Undiscovered <140 - ID",null,null,109.16971510294874,1239.1000274466112,20260.739540201455,0,529.09422399030223,299.94768308823888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Undiscovered <140 - ID",null,null,109.16971510294874,387.86195022992132,20260.739540201455,0,529.09422399030223,299.94768308823888]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Undiscovered <140 - AZ",null,null,110,1302.6813749999999,19167.305431900375,0,507.84733564719193,284.80278251851422]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Undiscovered <140 - CO",null,null,110.01162472087691,823.39011403508778,19159.453783770776,0,507.6569601392552,284.68863627100848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Undiscovered <140 - CO",null,null,110.01162472087691,558.12788596491225,19159.453783770776,0,507.6569601392552,284.68863627100848]
[null,null,null,"X",null,null,"Future Projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Undiscovered <140 - NM",null,null,110.25176350619668,446.94138978707588,22219.274490936168,0,549.61828656710281,324.57305369566592]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Undiscovered <140 - UT",null,null,111.24842764835252,368.49759107842158,16045.112807300828,0,457.1895611131572,242.98647560669423]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,8,"Undiscovered <140 - CA",null,null,114.64668748217059,288.14732771374594,16029.626096520291,0,436.15757188052146,239.81377334581421]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,10,"Undiscovered <140 - CA",null,null,114.64668748217059,144.47353042724924,16029.626096520291,0,436.15757188052146,239.81377334581421]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,9,"Undiscovered <140 - CA",null,null,114.64668748217059,50.939523965323737,16029.626096520291,0,436.15757188052146,239.81377334581421]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,7,"Undiscovered <140 - OR",null,null,114.7896131490301,652.79659732489949,15021.731067394641,0,422.11370762029026,226.6443060302615]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,6,"Undiscovered <140 - OR",null,null,114.7896131490301,60.687674664081825,15021.731067394641,0,422.11370762029026,226.6443060302615]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,5,"Undiscovered <140 - OR",null,null,114.7896131490301,44.523887223285207,15021.731067394641,0,422.11370762029026,226.6443060302615]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,1,"Undiscovered <140 - WA",null,null,115,375.41249999999997,16272.19148250433,0,437.48333198937672,242.69009803791704]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,12,"Undiscovered <140 - NV",null,null,118.61910831364366,1010.9138788314793,14243.674653692784,0,392.69335410865818,213.82686402430215]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,21,"Undiscovered <140 - WY",null,null,120.00000000000001,217.73924999999997,14128.144716444058,0,385.15443706072307,211.47126121596577]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,15,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,384.69691559689232,10197.676489818317,0,261.01650039766378,150.21567007944716]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,16,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,327.16098172657564,10197.676489818317,0,261.01650039766378,150.21567007944716]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,25,"Undiscovered >=140, <=190 - UT",null,null,150.30325476293299,272.2617934649889,6413.685591876706,0,212.08194145105426,101.31383475458506]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,7,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,887.56301262812565,7659.8690519122638,0,224.84005430897619,116.93959933560342]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,6,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,141.5006272413201,7659.8690519122638,0,224.84005430897619,116.93959933560342]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,5,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,34.576398243316724,7659.8690519122638,0,224.84005430897619,116.93959933560342]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,12,"Undiscovered >=140, <=190 - NV",null,null,164.39170070046112,1813.755548094271,6103.430609716369,0,193.76350000940917,95.262887936919313]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,10,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,932.55115241566125,6187.3975247522731,0,193.16157395952723,96.10718465658266]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,8,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,260.02415688118327,6187.3975247522731,0,193.16157395952723,96.10718465658266]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,9,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,159.75677727985251,6187.3975247522731,0,193.16157395952723,96.10718465658266]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BD7:BD131,0.1)","v":6250.1411301148737},{"$f":"_xlfn.PERCENTILE.INC(BE7:BE131,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(BF7:BF131,0.1)","v":193.34215177449181},{"$f":"_xlfn.PERCENTILE.INC(BG7:BG113,0.1)","v":97.993154173208083}]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Hydro / Flash - Low",{"$f":"L115*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,null,"median",{"$f":"MEDIAN(BC7:BC131)","v":21.199093774995859},{"$f":"MEDIAN(BD7:BD131)","v":12789.920856956393},{"$f":"MEDIAN(BE7:BE131)","v":0},{"$f":"MEDIAN(BF7:BF131)","v":341.56344451379937},{"$f":"MEDIAN(BG7:BG113)","v":189.91047772633146}]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,null,"average",{"$f":"AVERAGE(BC7:BC131)","v":131.06436867028324},{"$f":"AVERAGE(BD7:BD131)","v":12551.437073037356},{"$f":"AVERAGE(BE7:BE131)","v":0},{"$f":"AVERAGE(BF7:BF131)","v":345.02565368479361},{"$f":"AVERAGE(BG7:BG113)","v":190.93496657109475}]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",7884,7884,7884,{"$f":"O122*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",7884,7884,7884,7884,7884,7884,{"$f":"R129*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Hydro / Flash - Low",{"$f":" $S$40*(L195+L277)","v":5054.8148080376232},5029.5407339974363,5004.2666599572494,4978.9925859170626,4953.7185118768657,4928.4444378366798,4903.170363796492,4877.8962897563051,4852.6222157161183,4827.3481416759305,4802.0740676357436,4776.7999935955559,4751.5259195553608,4726.251845515174,4700.9777714749871,4675.7036974348002,4650.4296233946134,4625.1555493544247,4599.8814753142378,4574.607401274051,4549.3333272338614,4524.0592531936682,4498.7851791534813,4473.5111051132953,4448.2370310731067,4422.9629570329198,4397.6888829927329,4372.4148089525461,4347.1407349123583,4321.8666608721642,4296.5925868319764,4271.3185127917895,4246.0444387516018,4220.7703647114149,4195.496290671229,4170.2222166310403]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",5054.8148080376232,5042.1750039851167,5029.537966965022,5016.900929944929,5004.2638929248315,4991.6268559047376,4978.9898188846446,4966.3527818645516,4953.7157448444559,4941.0787078243648,4928.44167080427,4915.8046337841761,4903.1675967640822,4890.5305597439856,4877.8935227238917,4865.2564857037987,4852.6194486837057,4839.98241166361,4827.3453746435171,4814.7083376234241,4802.0713006033311,4789.4342635832327,4776.7972265631397,4764.1601895430449,4751.5231525229519,4738.886115502858,4726.2490784827642,4713.6120414626712,4700.9750044425773,4688.3379674224807,4675.7009304023868,4663.0638933822929,4650.4268563621981,4637.7898193421061,4625.1527823220122,4612.5157453019174]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232,5054.8148080376232]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",6048.7328499946598,6018.4891857446892,5988.2455214947113,5958.0018572447407,5927.7581929947719,5897.5145287447931,5867.2708644948225,5837.0272002448455,5806.783535994874,5776.5398717449052,5746.2962074949264,5716.0525432449567,5685.8088789949779,5655.5652147450091,5625.3215504950385,5595.0778862450607,5564.8342219950891,5534.5905577451131,5504.3468934951425,5474.1032292451719,5443.859564995194,5413.6159007452234,5383.3722364952455,5353.1285722452758,5322.8849079953052,5292.6412437453273,5262.3975794953558,5232.1539152453788,5201.9102509954091,5171.6665867454394,5141.4229224954606,5111.1792582454909,5080.9355939955121,5050.6919297455433,5020.4482654955718,4990.2046012455949]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",6048.7328499946598,6033.6137849020879,6018.491952777099,6003.3701206521137,5988.2482885271293,5973.1264564021403,5958.004624277155,5942.8827921521652,5927.7609600271799,5912.6391279021964,5897.5172957772056,5882.3954636522221,5867.2736315272314,5852.1517994022479,5837.0299672772626,5821.9081351522736,5806.7863030272893,5791.6644709022994,5776.542638777315,5761.4208066523297,5746.2989745273408,5731.1771424023555,5716.0553102773665,5700.9334781523803,5685.8116460273959,5670.689813902407,5655.5679817774217,5640.4461496524327,5625.3243175274474,5610.202485402463,5595.0806532774732,5579.9588211524888,5564.8369890274989,5549.7151569025145,5534.5933247775292,5519.4714926525403]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598,6048.7328499946598]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",8965.1850109710431,8920.3590859161886,8875.5331608613324,8830.7072358064761,8785.8813107516216,8741.0553856967672,8696.2294606419109,8651.4035355870565,8606.577610532202,8561.7516854773439,8516.9257604224895,8472.099835367635,8427.2739103127806,8382.4479852579243,8337.622060203068,8292.7961351482136,8247.9702100933573,8203.1442850385029,8158.3183599836475,8113.4924349287921,8068.6665098739368,8023.8405848190823,7979.0146597642261,7934.1887347093716,7889.3628096545162,7844.5368845996627,7799.7109595448073,7754.8850344899502,7710.0591094350966,7665.2331843802413,7620.4072593253868,7575.5813342705305,7530.7554092156761,7485.9294841608207,7441.1035591059654,7396.27763405111]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",8965.1850109710431,8942.772048443614,8920.3590859161886,{"$f":" $S$40*(O202+O284)","v":8897.9461233887596},8875.5331608613324,8853.1201983339033,8830.7072358064761,8808.2942732790489,8785.8813107516216,8763.4683482241944,8741.0553856967672,8718.6424231693381,8696.2294606419109,8673.8164981144819,8651.4035355870565,8628.9905730596274,8606.577610532202,8584.164648004773,8561.7516854773439,8539.3387229499167,8516.9257604224895,8494.5127978950622,8472.099835367635,8449.6868728402078,8427.2739103127806,8404.8609477853515,8382.4479852579243,8360.0350227304971,8337.622060203068,8315.2090976756426,8292.7961351482136,8270.3831726207864,8247.9702100933573,8225.5572475659301,8203.1442850385029,8180.7313225110756]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",13479.875092421769,13412.475716959656,13345.076341497541,13277.676966035444,13210.277590573332,13142.878215111217,13075.478839649104,13008.079464187005,12940.680088724894,12873.28071326278,12805.881337800682,12738.48196233857,12671.082586876457,12603.683211414344,12536.283835952245,12468.884460490133,12401.48508502802,12334.085709565921,12266.68633410381,12199.286958641696,12131.887583179594,12064.488207717484,11997.088832255373,11929.689456793258,11862.290081331144,11794.890705869047,11727.491330406934,11660.091954944821,11592.69257948272,11525.293204020609,11457.893828558495,11390.494453096382,11323.095077634285,11255.695702172172,11188.296326710059,11120.89695124796]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",13479.875092421769,13446.172637658305,13412.472949927249,13378.773262196199,13345.073574465145,13311.373886734087,13277.674199003031,13243.974511271981,13210.274823540925,13176.575135809868,13142.875448078817,13109.175760347764,13075.476072616708,13041.77638488565,13008.0766971546,12974.377009423546,12940.677321692488,12906.977633961438,12873.277946230382,12839.578258499327,12805.878570768271,12772.178883037219,12738.479195306165,12704.779507575109,12671.079819844052,12637.380132113001,12603.680444381946,12569.98075665089,12536.28106891984,12502.581381188784,12468.881693457728,12435.182005726672,12401.482317995622,12367.782630264566,12334.082942533507,12300.38325480246]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",8965.1850109710431,8920.3590859161886,8875.5331608613324,8830.7072358064761,8785.8813107516216,8741.0553856967672,8696.2294606419109,8651.4035355870565,8606.577610532202,8561.7516854773439,8516.9257604224895,8472.099835367635,8427.2739103127806,8382.4479852579243,8337.622060203068,8292.7961351482136,8247.9702100933573,8203.1442850385029,8158.3183599836475,8113.4924349287921,8068.6665098739368,8023.8405848190823,7979.0146597642261,7934.1887347093716,7889.3628096545162,7844.5368845996627,7799.7109595448073,7754.8850344899502,7710.0591094350966,7665.2331843802413,7620.4072593253868,7575.5813342705305,7530.7554092156761,7485.9294841608207,7441.1035591059654,7396.27763405111]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",8965.1850109710431,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614,8942.772048443614]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,{"$f":" $S$40*(R209+R291)","v":8965.1850109710431},8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431,8965.1850109710431]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",13479.875092421769,13412.475716959656,13345.076341497541,13277.676966035444,13210.277590573332,13142.878215111217,13075.478839649104,13008.079464187005,12940.680088724894,12873.28071326278,12805.881337800682,12738.48196233857,12671.082586876457,12603.683211414344,12536.283835952245,12468.884460490133,12401.48508502802,12334.085709565921,12266.68633410381,12199.286958641696,12131.887583179594,12064.488207717484,11997.088832255373,11929.689456793258,11862.290081331144,11794.890705869047,11727.491330406934,11660.091954944821,11592.69257948272,11525.293204020609,11457.893828558495,11390.494453096382,11323.095077634285,11255.695702172172,11188.296326710059,11120.89695124796]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",13479.875092421769,13446.172637658305,13412.472949927249,13378.773262196199,13345.073574465145,13311.373886734087,13277.674199003031,13243.974511271981,13210.274823540925,13176.575135809868,13142.875448078817,13109.175760347764,13075.476072616708,13041.77638488565,13008.0766971546,12974.377009423546,12940.677321692488,12906.977633961438,12873.277946230382,12839.578258499327,12805.878570768271,12772.178883037219,12738.479195306165,12704.779507575109,12671.079819844052,12637.380132113001,12603.680444381946,12569.98075665089,12536.28106891984,12502.581381188784,12468.881693457728,12435.182005726672,12401.482317995622,12367.782630264566,12334.082942533507,12300.38325480246]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769,13479.875092421769]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Hydro / Flash - Low",{"$f":"(L195+L277)*($S$40-1)","v":372.14002220139531},370.2793220903884,368.4186219793815,366.55792186837471,364.69722175736706,362.83652164636021,360.97582153535325,359.1151214243464,357.25442131333949,355.39372120233253,353.53302109132568,351.67232098031872,349.81162086931124,347.95092075830433,346.09022064729743,344.22952053629058,342.36882042528367,340.50812031427671,338.6474202032698,336.7867200922629,334.92601998125576,333.06531987024846,331.20461975924155,329.34391964823476,327.4832195372278,325.62251942622089,323.76181931521398,321.90111920420713,320.04041909320017,318.1797189821927,316.31901887118579,314.45831876017883,312.59761864917198,310.73691853816501,308.87621842715822,307.0155183161512]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",372.14002220139531,371.2094684344716,370.27911837896812,369.3487683234647,368.41841826796093,367.48806821245745,366.55771815695402,365.6273681014506,364.69701804594706,363.76666799044369,362.83631793494021,361.90596787943673,360.97561782393325,360.04526776842954,359.11491771292606,358.18456765742269,357.25421760191927,356.32386754641567,355.3935174909123,354.46316743540888,353.53281737990545,352.60246732440163,351.67211726889821,350.74176721339472,349.8114171578913,348.88106710238782,347.95071704688434,347.02036699138091,346.09001693587743,345.15966688037372,344.22931682487024,343.29896676936687,342.36861671386328,341.43826665835996,340.50791660285648,339.57756654735289]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531,372.14002220139531]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",445.31316429398407,443.08659847251437,440.86003265104409,438.63346682957445,436.4069010081048,434.18033518663447,431.95376936516476,429.72720354369454,427.50063772222478,425.27407190075519,423.04750607928486,420.82094025781521,418.59437443634488,416.36780861487529,414.14124279340558,411.91467697193531,409.68811115046555,407.46154532899538,405.23497950752562,403.00841368605597,400.7818478645857,398.55528204311599,396.32871622164572,394.10215040017601,391.87558457870631,389.64901875723609,387.42245293576633,385.19588711429611,382.96932129282641,380.74275547135682,378.51618964988643,376.28962382841684,374.06305800694651,371.83649218547686,369.60992636400709,367.38336054253693]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",445.31316429398407,444.20008509466948,443.08680218393437,441.97351927319949,440.86023636246472,439.74695345172961,438.63367054099473,437.52038763025956,436.40710471952468,435.29382180878991,434.18053889805469,433.06725598731992,431.9539730765847,430.84069016584999,429.72740725511511,428.61412434438,427.50084143364518,426.38755852291001,425.27427561217519,424.16099270144031,423.0477097907052,421.93442687997032,420.82114396923521,419.70786105850027,418.59457814776545,417.48129523703039,416.36801232629551,415.2547294155604,414.14144650482552,413.0281635940907,411.91488068335553,410.80159777262071,409.68831486188554,408.57503195115072,407.46174904041584,406.34846612968073]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407,445.31316429398407]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",660.02500105787215,656.72487605258289,653.4247510472934,650.12462604200402,646.82450103671465,643.52437603142539,640.2242510261359,636.92412602084664,633.62400101555727,630.32387601026778,627.02375100497852,623.72362599968926,620.42350099439989,617.1233759891104,613.82325098382103,610.52312597853177,607.22300097324228,603.92287596795302,600.62275096266364,597.32262595737427,594.0225009520849,590.72237594679552,587.42225094150615,584.12212593621678,580.8220009309274,577.52187592563814,574.22175092034877,570.92162591505928,567.62150090977002,564.32137590448065,561.02125089919139,557.7211258939019,554.42100088861264,551.12087588332327,547.82075087803389,544.52062587274452]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",660.02500105787215,658.37493855522746,656.72487605258289,{"$f":"(O202+O284)*($S$40-1)","v":655.07481354993809},653.4247510472934,651.77468854464871,650.12462604200402,648.47456353935934,646.82450103671465,645.17443853406996,643.52437603142539,641.87431352878059,640.2242510261359,638.57418852349122,636.92412602084664,635.27406351820196,633.62400101555727,631.97393851291258,630.32387601026778,628.67381350762321,627.02375100497852,625.37368850233383,623.72362599968926,622.07356349704446,620.42350099439989,618.77343849175509,617.1233759891104,615.47331348646571,613.82325098382103,612.17318848117645,610.52312597853177,608.87306347588708,607.22300097324228,605.57293847059759,603.92287596795302,602.27281346530833]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",992.40055405973146,987.43855128943255,982.47654851913353,977.51454574883564,972.55254297853674,967.59054020823771,962.62853743793869,957.6665346676408,952.70453189734201,947.74252912704299,942.7805263567451,937.81852358644619,932.85652081614717,927.89451804584814,922.93251527555026,917.97051250525146,913.00850973495244,908.04650696465455,903.08450419435565,898.12250142405662,893.16049865375851,888.19849588345971,883.23649311316092,878.2744903428619,873.31248757256287,868.35048480226499,863.38848203196608,858.42647926166705,853.46447649136906,848.50247372107026,843.54047095077124,838.57846818047221,833.61646541017444,828.65446263987542,823.6924598695764,818.73045709927851]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",992.40055405973146,989.91934896316218,987.43834757801278,984.95734619286372,982.47634480771444,979.99534342256493,977.51434203741542,975.03334065226647,972.55233926711708,970.07133788196745,967.5903364968184,965.10933511166911,962.62833372651971,960.14733234137009,957.66633095622115,955.18532957107186,952.70432818592224,950.22332680077329,947.74232541562378,945.26132403047438,942.78032264532487,940.29932126017582,937.81831987502653,935.33731848987702,932.85631710472751,930.37531571957845,927.89431433442905,925.41331294927954,922.9323115641306,920.45131017898109,917.97030879383169,915.48930740868229,913.00830602353324,910.52730463838384,908.04630325323421,905.56530186808538]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",660.02500105787215,656.72487605258289,653.4247510472934,650.12462604200402,646.82450103671465,643.52437603142539,640.2242510261359,636.92412602084664,633.62400101555727,630.32387601026778,627.02375100497852,623.72362599968926,620.42350099439989,617.1233759891104,613.82325098382103,610.52312597853177,607.22300097324228,603.92287596795302,600.62275096266364,597.32262595737427,594.0225009520849,590.72237594679552,587.42225094150615,584.12212593621678,580.8220009309274,577.52187592563814,574.22175092034877,570.92162591505928,567.62150090977002,564.32137590448065,561.02125089919139,557.7211258939019,554.42100088861264,551.12087588332327,547.82075087803389,544.52062587274452]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",660.02500105787215,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746,658.37493855522746]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,{"$f":"(R209+R291)*($S$40-1)","v":660.02500105787215},660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215,660.02500105787215]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",992.40055405973146,987.43855128943255,982.47654851913353,977.51454574883564,972.55254297853674,967.59054020823771,962.62853743793869,957.6665346676408,952.70453189734201,947.74252912704299,942.7805263567451,937.81852358644619,932.85652081614717,927.89451804584814,922.93251527555026,917.97051250525146,913.00850973495244,908.04650696465455,903.08450419435565,898.12250142405662,893.16049865375851,888.19849588345971,883.23649311316092,878.2744903428619,873.31248757256287,868.35048480226499,863.38848203196608,858.42647926166705,853.46447649136906,848.50247372107026,843.54047095077124,838.57846818047221,833.61646541017444,828.65446263987542,823.6924598695764,818.73045709927851]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",992.40055405973146,989.91934896316218,987.43834757801278,984.95734619286372,982.47634480771444,979.99534342256493,977.51434203741542,975.03334065226647,972.55233926711708,970.07133788196745,967.5903364968184,965.10933511166911,962.62833372651971,960.14733234137009,957.66633095622115,955.18532957107186,952.70432818592224,950.22332680077329,947.74232541562378,945.26132403047438,942.78032264532487,940.29932126017582,937.81831987502653,935.33731848987702,932.85631710472751,930.37531571957845,927.89431433442905,925.41331294927954,922.9323115641306,920.45131017898109,917.97030879383169,915.48930740868229,913.00830602353324,910.52730463838384,908.04630325323421,905.56530186808538]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146,992.40055405973146]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L205-L194*-30.4475","v":73839.187038362041},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Low",4682.6747858362278,4659.2614119070477,4635.8480379778675,4612.4346640486883,4589.0212901194991,4565.6079161903199,4542.1945422611388,4518.7811683319587,4495.3677944027786,4471.9544204735976,4448.5410465444184,4425.1276726152373,4401.7142986860499,4378.3009247568698,4354.8875508276897,4331.4741768985095,4308.0608029693294,4284.6474290401484,4261.2340551109683,4237.8206811817881,4214.4073072526053,4190.9939333234197,4167.5805593942396,4144.1671854650604,4120.7538115358793,4097.3404376066992,4073.9270636775191,4050.5136897483394,4027.1003158191584,4003.6869418899714,3980.2735679607908,3956.8601940316103,3933.4468201024301,3910.0334461732496,3886.6200722440703,3863.2066983148893]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",4682.6747858362278,4670.9655355506447,4659.2588485860542,4647.5521616214646,4635.8454746568705,4624.1387876922799,4612.4321007276903,4600.7254137631007,4589.0187267985093,4577.3120398339206,4565.6053528693301,4553.8986659047396,4542.1919789401491,4530.4852919755558,4518.7786050109653,4507.0719180463757,4495.3652310817861,4483.6585441171947,4471.951857152605,4460.2451701880154,4448.5384832234258,4436.8317962588308,4425.1251092942412,4413.4184223296506,4401.711735365061,4390.0050484004705,4378.29836143588,4366.5916744712904,4354.8849875066999,4343.1783005421066,4331.4716135775161,4319.7649266129265,4308.0582396483351,4296.3515526837464,4284.6448657191559,4272.9381787545644]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278,4682.6747858362278]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",5603.4196857006755,5575.402587272175,5547.3854888436672,5519.3683904151667,5491.3512919866671,5463.3341935581584,5435.3170951296579,5407.299996701151,5379.2828982726496,5351.26579984415,5323.2487014156413,5295.2316029871417,5267.2145045586331,5239.1974061301335,5211.180307701633,5183.1632092731252,5155.1461108446238,5127.1290124161178,5099.1119139876164,5071.0948155591159,5043.0777171306081,5015.0606187021076,4987.0435202735998,4959.0264218450993,4931.0093234165988,4902.992224988091,4874.9751265595896,4846.9580281310828,4818.9409297025823,4790.9238312740827,4762.906732845574,4734.8896344170744,4706.8725359885657,4678.8554375600661,4650.8383391315647,4622.8212407030578]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",5603.4196857006755,5589.4136998074182,5575.4051505931648,5561.3966013789141,5547.3880521646643,5533.3795029504108,5519.3709537361601,5505.3624045219058,5491.3538553076551,5477.3453060934062,5463.3367568791509,5449.328207664902,5435.3196584506468,5421.3111092363979,5407.3025600221472,5393.2940108078938,5379.285461593644,5365.2769123793896,5351.2683631651398,5337.2598139508891,5323.2512647366357,5309.242715522385,5295.2341663081315,5281.2256170938799,5267.2170678796301,5253.2085186653767,5239.199969451126,5225.1914202368725,5211.1828710226218,5197.174321808372,5183.1657725941177,5169.1572233798679,5155.1486741656136,5141.1401249513638,5127.1315757371131,5113.1230265228596]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755,5603.4196857006755]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",8305.1600099131701,8263.6342098636051,8222.1084098140382,8180.5826097644722,8139.0568097149062,8097.5310096653411,8056.0052096157742,8014.4794095662091,7972.9536095166441,7931.4278094670763,7889.9020094175112,7848.3762093679461,7806.8504093183801,7765.3246092688132,7723.7988092192472,7682.2730091696822,7640.7472091201153,7599.2214090705502,7557.6956090209842,7516.1698089714182,7474.6440089218522,7433.1182088722871,7391.5924088227202,7350.0666087731552,7308.5408087235892,7267.0150086740241,7225.4892086244581,7183.9634085748912,7142.4376085253261,7100.9118084757602,7059.3860084261951,7017.8602083766282,6976.3344083270631,6934.8086082774971,6893.2828082279311,6851.7570081783651]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",8305.1600099131701,8284.3971098883867,8263.6342098636051,8242.8713098388216,8222.1084098140382,8201.3455097892547,8180.5826097644722,8159.8197097396887,8139.0568097149062,8118.2939096901237,8097.5310096653411,8076.7681096405568,8056.0052096157742,8035.2423095909908,8014.4794095662091,7993.7165095414257,7972.9536095166441,7952.1907094918606,7931.4278094670763,7910.6649094422937,7889.9020094175112,7869.1391093927277,7848.3762093679461,7827.6133093431627,7806.8504093183801,7786.0875092935958,7765.3246092688132,7744.5617092440307,7723.7988092192472,7703.0359091944656,7682.2730091696822,7661.5101091448996,7640.7472091201153,7619.9843090953327,7599.2214090705502,7578.4585090457676]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",12487.474538362037,12425.037165670223,12362.599792978408,12300.162420286608,12237.725047594795,12175.28767490298,12112.850302211165,12050.412929519365,11987.975556827552,11925.538184135738,11863.100811443937,11800.663438752124,11738.22606606031,11675.788693368495,11613.351320676695,11550.913947984882,11488.476575293067,11426.039202601267,11363.601829909454,11301.164457217639,11238.727084525835,11176.289711834024,11113.852339142211,11051.414966450397,10988.977593758582,10926.540221066782,10864.102848374969,10801.665475683154,10739.228102991352,10676.790730299539,10614.353357607724,10551.91598491591,10489.478612224111,10427.041239532296,10364.603866840482,10302.166494148682,null,null,-30.447499999999959]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",12487.474538362037,12456.253288695143,12425.034602349237,12393.815916003336,12362.597229657431,12331.378543311523,12300.159856965616,12268.941170619715,12237.722484273809,12206.5037979279,12175.285111581999,12144.066425236095,12112.847738890188,12081.62905254428,12050.410366198379,12019.191679852474,11987.972993506566,11956.754307160665,11925.535620814759,11894.316934468852,11863.098248122946,11831.879561777043,11800.660875431138,11769.442189085232,11738.223502739324,11707.004816393423,11675.786130047516,11644.56744370161,11613.348757355709,11582.130071009802,11550.911384663896,11519.692698317989,11488.474011972088,11457.255325626182,11426.036639280273,11394.817952934374]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",8305.1600099131701,8263.6342098636051,8222.1084098140382,8180.5826097644722,8139.0568097149062,8097.5310096653411,8056.0052096157742,8014.4794095662091,7972.9536095166441,7931.4278094670763,7889.9020094175112,7848.3762093679461,7806.8504093183801,7765.3246092688132,7723.7988092192472,7682.2730091696822,7640.7472091201153,7599.2214090705502,7557.6956090209842,7516.1698089714182,7474.6440089218522,7433.1182088722871,7391.5924088227202,7350.0666087731552,7308.5408087235892,7267.0150086740241,7225.4892086244581,7183.9634085748912,7142.4376085253261,7100.9118084757602,7059.3860084261951,7017.8602083766282,6976.3344083270631,6934.8086082774971,6893.2828082279311,6851.7570081783651]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",8305.1600099131701,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867,8284.3971098883867]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701,8305.1600099131701]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",12487.474538362037,12425.037165670223,12362.599792978408,12300.162420286608,12237.725047594795,12175.28767490298,12112.850302211165,12050.412929519365,11987.975556827552,11925.538184135738,11863.100811443937,11800.663438752124,11738.22606606031,11675.788693368495,11613.351320676695,11550.913947984882,11488.476575293067,11426.039202601267,11363.601829909454,11301.164457217639,11238.727084525835,11176.289711834024,11113.852339142211,11051.414966450397,10988.977593758582,10926.540221066782,10864.102848374969,10801.665475683154,10739.228102991352,10676.790730299539,10614.353357607724,10551.91598491591,10489.478612224111,10427.041239532296,10364.603866840482,10302.166494148682]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",12487.474538362037,12456.253288695143,12425.034602349237,12393.815916003336,12362.597229657431,12331.378543311523,12300.159856965616,12268.941170619715,12237.722484273809,12206.5037979279,12175.285111581999,12144.066425236095,12112.847738890188,12081.62905254428,12050.410366198379,12019.191679852474,11987.972993506566,11956.754307160665,11925.535620814759,11894.316934468852,11863.098248122946,11831.879561777043,11800.660875431138,11769.442189085232,11738.223502739324,11707.004816393423,11675.786130047516,11644.56744370161,11613.348757355709,11582.130071009802,11550.911384663896,11519.692698317989,11488.474011972088,11457.255325626182,11426.036639280273,11394.817952934374]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037,12487.474538362037]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydro / Flash - Low",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Hydro / Flash - Low",{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},{"$f":"$S$37","v":5.3782669599999999E-2},{"$f":"$S$37","v":5.3782669599999999E-2},{"$f":"$S$37","v":5.3782669599999999E-2},{"$f":"$S$37","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":"$S$37","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L195 * 1 + L277) +L215) * 1000 / (L115 * 8760)) + L235 + 0","v":64.248944310061432},64.018389593584715,63.787834877107976,63.557280160631258,63.326725444154441,63.096170727677716,62.865616011200984,62.635061294724245,62.404506578247521,62.173951861770774,61.943397145294057,61.712842428817311,61.482287712340515,61.251732995863783,61.021178279387051,60.790623562910319,60.560068846433595,60.329514129956848,60.098959413480124,59.868404697003385,59.637849980526632,59.407295264049843,59.176740547573118,58.946185831096393,58.715631114619654,58.485076398142922,58.254521681666198,58.023966965189466,57.793412248712727,57.562857532235938,57.332302815759199,57.101748099282467,56.871193382805728,56.640638666328996,56.410083949852272,56.17952923337554]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",64.248944310061432,64.133641710448359,64.018364352209986,63.903086993971627,63.787809635733218,63.672532277494852,63.557254919256494,63.441977561018128,63.326700202779747,63.211422844541403,63.09614548630303,62.980868128064657,62.865590769826291,62.750313411587896,62.635036053349523,62.519758695111157,62.404481336872799,62.289203978634426,62.173926620396067,62.058649262157701,61.943371903919342,61.828094545680926,61.712817187442568,61.597539829204194,61.482262470965836,61.366985112727463,61.251707754489097,61.136430396250731,61.021153038012365,60.90587567977397,60.790598321535597,60.675320963297231,60.560043605058858,60.444766246820507,60.329488888582141,60.214211530343761]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432,64.248944310061432]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",85.904759397873107,85.594385144262773,85.28401089065234,84.973636637042006,84.663262383431672,84.352888129821253,84.042513876210904,83.732139622600499,83.421765368990151,83.111391115379817,82.801016861769412,82.490642608159064,82.18026835454863,81.869894100938311,81.559519847327977,81.249145593717557,80.938771340107209,80.628397086496804,80.31802283288647,80.007648579276122,79.697274325665703,79.386900072055354,79.076525818444949,78.766151564834601,78.455777311224267,78.145403057613862,77.8350288040035,77.524654550393095,77.214280296782732,76.903906043172441,76.593531789562007,76.283157535951659,75.972783282341226,75.662409028730934,75.352034775120558,75.041660521510138]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",85.904759397873107,85.749600667614487,85.594413540809285,85.439226414004125,85.284039287198951,85.128852160393748,84.973665033588574,84.818477906783343,84.663290779978169,84.508103653173023,84.352916526367807,84.197729399562647,84.042542272757416,83.88735514595227,83.732168019147096,83.576980892341894,83.421793765536719,83.266606638731503,83.111419511926371,82.956232385121183,82.801045258315966,82.645858131510792,82.490671004705575,82.335483877900415,82.180296751095241,82.025109624290039,81.869922497484865,81.714735370679662,81.559548243874474,81.404361117069314,81.249173990264097,81.093986863458923,80.938799736653721,80.783612609848575,80.628425483043401,80.473238356238198]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107,85.904759397873107]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",106.13517425980437,105.72626398972304,105.31735371964164,104.90844344956028,104.49953317947892,104.09062290939755,103.68171263931619,103.27280236923481,102.86389209915346,102.45498182907208,102.04607155899072,101.63716128890935,101.22825101882799,100.81934074874661,100.41043047866526,100.00152020858388,99.592609938502505,99.183699668421156,98.774789398339792,98.365879128258427,97.956968858177063,97.548058588095685,97.139148318014335,96.730238047932957,96.321327777851593,95.912417507770243,95.503507237688865,95.094596967607501,94.685686697526137,94.276776427444759,93.867866157363423,93.458955887282031,93.050045617200681,92.641135347119302,92.232225077037924,91.823314806956574]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",106.13517425980437,105.9307191247637,105.72626398972304,{"$f":" (($S$44 * $S$42 * $S$40 * (O202 * 1 + O284) +O222) * 1000 / (O122 * 8760)) + O242 + 0","v":105.52180885468232},105.31735371964164,105.11289858460097,104.90844344956028,104.70398831451961,104.49953317947892,104.29507804443823,104.09062290939755,103.88616777435685,103.68171263931619,103.47725750427549,103.27280236923481,103.06834723419414,102.86389209915346,102.65943696411277,102.45498182907208,102.25052669403139,102.04607155899072,101.84161642395003,101.63716128890935,101.43270615386868,101.22825101882799,101.02379588378729,100.81934074874661,100.61488561370594,100.41043047866526,100.20597534362457,100.00152020858388,99.797065073543209,99.592609938502505,99.388154803461845,99.183699668421156,98.979244533380466]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",182.99985810138116,182.30817502091989,181.61649194045859,180.92480885999746,180.23312577953621,179.54144269907491,178.8497596186136,178.15807653815247,177.4663934576912,176.77471037722989,176.08302729676879,175.39134421630749,174.69966113584618,174.00797805538488,173.31629497492378,172.6246118944625,171.9329288140012,171.24124573354004,170.54956265307877,169.85787957261752,169.16619649215633,168.47451341169509,167.78283033123381,167.09114725077251,166.39946417031121,165.7077810898501,165.0160980093888,164.3244149289275,163.63273184846636,162.94104876800506,162.24936568754376,161.55768260708246,160.86599952662135,160.17431644616008,159.48263336569877,158.79095028523764]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",182.99985810138116,182.65398816460404,182.30814662437342,181.96230508414283,181.61646354391223,181.27062200368155,180.9247804634509,180.57893892322036,180.23309738298968,179.88725584275906,179.54141430252849,179.19557276229787,178.84973122206722,178.50388968183657,178.15804814160597,177.81220660137538,177.4663650611447,177.12052352091411,176.77468198068348,176.42884044045283,176.08299890022224,175.73715735999161,175.39131581976102,175.04547427953037,174.69963273929972,174.35379119906915,174.0079496588385,173.66210811860785,173.31626657837728,172.97042503814666,172.62458349791601,172.27874195768538,171.93290041745479,171.58705887722417,171.24121733699351,170.89537579676298]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",106.13517425980437,105.72626398972304,105.31735371964164,104.90844344956028,104.49953317947892,104.09062290939755,103.68171263931619,103.27280236923481,102.86389209915346,102.45498182907208,102.04607155899072,101.63716128890935,101.22825101882799,100.81934074874661,100.41043047866526,100.00152020858388,99.592609938502505,99.183699668421156,98.774789398339792,98.365879128258427,97.956968858177063,97.548058588095685,97.139148318014335,96.730238047932957,96.321327777851593,95.912417507770243,95.503507237688865,95.094596967607501,94.685686697526137,94.276776427444759,93.867866157363423,93.458955887282031,93.050045617200681,92.641135347119302,92.232225077037924,91.823314806956574]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",106.13517425980437,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637,105.9307191247637]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,{"$f":" (($S$44 * $S$42 * $S$40 * (R209 * 1 + R291) +R229) * 1000 / (R129 * 8760)) + R249 + 0","v":106.13517425980437},106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437,106.13517425980437]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",182.99985810138116,182.30817502091989,181.61649194045859,180.92480885999746,180.23312577953621,179.54144269907491,178.8497596186136,178.15807653815247,177.4663934576912,176.77471037722989,176.08302729676879,175.39134421630749,174.69966113584618,174.00797805538488,173.31629497492378,172.6246118944625,171.9329288140012,171.24124573354004,170.54956265307877,169.85787957261752,169.16619649215633,168.47451341169509,167.78283033123381,167.09114725077251,166.39946417031121,165.7077810898501,165.0160980093888,164.3244149289275,163.63273184846636,162.94104876800506,162.24936568754376,161.55768260708246,160.86599952662135,160.17431644616008,159.48263336569877,158.79095028523764]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",182.99985810138116,182.65398816460404,182.30814662437342,181.96230508414283,181.61646354391223,181.27062200368155,180.9247804634509,180.57893892322036,180.23309738298968,179.88725584275906,179.54141430252849,179.19557276229787,178.84973122206722,178.50388968183657,178.15804814160597,177.81220660137538,177.4663650611447,177.12052352091411,176.77468198068348,176.42884044045283,176.08299890022224,175.73715735999161,175.39131581976102,175.04547427953037,174.69963273929972,174.35379119906915,174.0079496588385,173.66210811860785,173.31626657837728,172.97042503814666,172.62458349791601,172.27874195768538,171.93290041745479,171.58705887722417,171.24121733699351,170.89537579676298]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116,182.99985810138116]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"Williams, Colin F., Reed, Marshall J., Mariner, Robert H., DeAngelo, Jacob, Galanis, S. Peter, Jr., 2008, Assessment of moderate- and high-temperature geothermal resources of the United States: U.S. Geological Survey Fact Sheet 2008-3082, 4 p.; Augustine, 2011. \"Updated U.S. Geothermal Supply Characterization and Representation for Market Penetration Model Input.\" NREL, http://www.nrel.gov/docs/fy12osti/47459.pdf; "]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"US DOE Geothermal Energy Technology Evaluation Model (GETEM). http://www4.eere.energy.gov/geothermal/projects/1096 and http://www4.eere.energy.gov/geothermal/sites/default/files/documents/mines_getem_peer2013.pdf."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"US DOE Geothermal Energy Technology Evaluation Model (GETEM). http://www4.eere.energy.gov/geothermal/projects/1096 and http://www4.eere.energy.gov/geothermal/sites/default/files/documents/mines_getem_peer2013.pdf."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"US DOE Geothermal Energy Technology Evaluation Model (GETEM). http://www4.eere.energy.gov/geothermal/projects/1096 and http://www4.eere.energy.gov/geothermal/sites/default/files/documents/mines_getem_peer2013.pdf."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"US DOE Geothermal Energy Technology Evaluation Model (GETEM). http://www4.eere.energy.gov/geothermal/projects/1096 and http://www4.eere.energy.gov/geothermal/sites/default/files/documents/mines_getem_peer2013.pdf."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Hydropower","index":9,"n_rows":709,"n_cols":55,"rows_kept":709,"cut":false,"hidden":false,"merged":[[0,0,0,7],[9,6,9,19],[11,7,11,19],[8,33,8,40],[19,15,19,16],[19,17,19,19],[19,20,19,21],[8,45,8,52],[24,9,33,9],[30,14,30,18],[31,14,31,17],[32,14,32,17],[33,14,33,17],[19,45,19,54],[13,14,13,15],[13,16,13,19],[15,14,15,21],[32,33,32,42],[20,33,20,42],[31,45,31,54],[40,14,40,17],[41,14,41,17],[42,14,42,17],[43,14,43,17],[44,14,44,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[137,7,157,7],[137,9,146,9],[148,9,157,9],[57,9,66,9],[68,9,77,9],[46,9,55,9],[46,14,46,17],[47,14,47,17],[49,14,49,15],[103,7,134,7],[103,9,112,9],[114,9,123,9],[125,9,134,9],[79,9,88,9],[91,7,100,7],[91,9,100,9],[13,7,88,7],[13,9,22,9],[45,14,45,17],[34,14,34,17],[35,9,44,9],[391,7,420,7],[391,9,420,9],[424,7,453,7],[424,9,453,9],[163,6,163,19],[166,7,387,7],[166,9,195,9],[198,9,227,9],[230,9,259,9],[262,9,291,9],[294,9,323,9],[326,9,355,9],[358,9,387,9],[457,7,486,7],[457,9,486,9],[491,6,491,19],[692,6,692,19],[694,7,694,11],[695,11,695,26],[697,11,697,26],[698,7,698,10],[698,11,698,26],[699,7,699,10],[699,11,699,26],[696,7,696,10],[696,11,696,26],[697,7,697,10],[695,7,695,10],[708,7,708,10],[708,11,708,26],[704,7,704,10],[704,11,704,26],[705,7,705,10],[705,11,705,26],[706,7,706,10],[706,11,706,26],[700,7,700,10],[702,7,702,10],[703,7,703,10],[701,11,701,26],[707,7,707,10],[707,11,707,26],[700,11,700,26],[701,7,701,10]]}
["Hydropower Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=hp"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Powered Dams (NPD) Resource Characteristics.  The blue boxes indicate the four representative plants illustrated in ATB.",null,null,null,null,null,null,null,null,null,null,null,"New Stream-Reach Development (NSD) Resource Characteristics.  The green boxes indicate the four representative plants illustrated in ATB."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft.",null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Projects",null,null,null,null,null,null,null,null,null,null,null,"Number of Projects"]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft",null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",54390,43,1516,19552,24983,6936,1360,null,null,null,null,"0-0.5",211933,32672,28386,112693,33040,4574,568]
[null,null,null,null,null,null,null,"*** NOTE: Hydropower project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",53713,43,1494,19385,24827,6835,1129,null,null,null,null,"0.5-1",8382,266,490,3323,3099,985,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",226,null,15,53,51,41,66,null,null,null,null,"1-5",6717,20,168,2764,2595,922,248]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","NPD 1",0.61727560127199999,null,null,"Basis Year:",null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",273,null,5,63,44,43,118,null,null,null,null,"5-10",796,0,12,247,342,160,35]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0.63656234598399997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",77,null,null,18,21,8,30,null,null,null,null,"10-30",382,0,6,69,202,78,27]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0.59716897744700004,null,null,"Hydropower",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",56,null,2,18,21,3,12,null,null,null,null,"30+",82,0,4,27,23,22,6]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0.59782997985700004,null,null,"Reference plants below are representative of the range of resource potential shown in the columns to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",45,null,null,15,19,6,5,null,null,null,null,"All Capacity",228292,32958,29066,119123,39301,6741,1103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 30+ represents head >= 30 ft; similarly 10+ represents capacity >= 10 MW."]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0.66194675971899997,null,null,null,"Resource Characteristics Ranges",null,"Weighted Average Values",null,null,"Calculated Plant Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Capacity in Megawatts"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0.62350185374800005,null,null,"Plants","Head (feet)","Capacity (MW)","Head (feet)","Capacity (MW)","Capacity Factor","CAPEX (2015 $/kW)","O&M (2015 $/kW)",null,null,null,null,null,null,null,null,null,null,null,"Capacity Potential (MW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0.66455172830300002,null,null,"NPD 1","3-30","0.5-10",15.373057423900001,4.76378700251,0.61727560127199999,{"$f":"L36","v":6168.8592219080265},{"$f":"L69","v":111.7300364206434},null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",16791.937215999998,836.62302299999999,1421.746768,8877.0576409999994,4521.7787740000003,968.27767700000004,166.45333299999999,0.49988199999999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 2","3-30","10+",15.887255850400001,82.248560391699996,0.63656234598399997,{"$f":"L37","v":5614.8432572577522},{"$f":"L70","v":30.741795265294442},null,null,null,null,null,null,null,null,null,null,null,"0-0.5",547.92270299999996,0.29532599999999998,17.325171000000001,180.09437,158.29222200000001,115.48623000000001,76.429383999999999,0.49897599999999998,0,null,null,"0.5-1",5769.9335129999999,172.87769800000001,340.38270899999998,2263.746416,2149.3430520000002,688.77938600000004,154.80425199999999,0.99982700000000002,0.50001799999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 3","30+","0.5-10",89.572387938199995,4.1701513620000004,0.59716897744700004,4131.4182453372023,118.67345170236631,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",159.28941800000001,null,11.796647999999999,35.865003999999999,35.507167000000003,29.135708000000001,46.984890999999998,0.99604999999999999,0.50254799999999999,null,null,"1-5",13383.789289,23.645575000000001,346.34804600000001,5346.6879920000001,5177.7635110000001,1969.1815770000001,520.16258800000003,4.9964209999999998,1.0002960000000001]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1",{"$f":"L14*8760","v":5407.3342671427199},null,null,"NPD 4","30+ ","10+",81.265615632600003,44.667105300700001,0.59782997985700004,3895.2034946842241,40.535718087965222,null,null,null,null,null,null,null,null,null,null,null,"1-5",616.23031400000002,null,7.2641070000000001,145.78262799999999,87.629372000000004,89.390065000000007,286.16414200000003,4.9758190000000004,1.002742,null,null,"5-10",5474.0453649999999,0,62.159010000000002,1659.2588370000001,2389.735459,1114.7332759999999,248.158783,9.98203,5.0016639999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5576.2861508198393,null,null,"NSD 1","3-30","1-10",15.7249337561,3.7174784778499999,0.65643515147099996,{"$f":"L41","v":7269.9499874876046},{"$f":"L74","v":125.01432907925221},null,null,null,null,null,null,null,null,null,null,null,"5-10",547.33167300000002,null,0,137.55771799999999,151.38191499999999,55.361691999999998,203.030348,9.9970829999999999,5.0766869999999997,null,null,"10-30",6243.5771839999998,0,88.825951000000003,933.75764000000004,3524.306689,1267.190977,429.49592699999999,29.950420999999999,10.004473000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",5231.2002424357206,null,null,"NSD 2","3-30","10+",19.6142177511,44.1155403781,0.66194675971899997,{"$f":"L42","v":6490.0649468641004},{"$f":"L75","v":40.764521778915601},null,null,null,null,null,null,null,null,null,null,null,"10-30",892.80179899999996,null,24.156236,342.863767,286.79896500000001,49.892237000000002,189.09059400000001,29.609801000000001,10.065996999999999,null,null,"30+",5568.0276400000002,0,287.78128400000003,1226.8666370000001,1701.259378,1804.3701160000001,547.750225,356.96346199999999,30.100441]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",5236.99062354732,null,null,"NSD 3","30+","1-10",46.758280211699997,4.2541885285700003,0.62350185374800005,6356.6451289838969,117.60569925845401,null,null,null,null,null,null,null,null,null,null,null,"30+",3177.6907620000002,null,0,1013.073264,1575.013917,366.92320999999998,222.68037100000001,202.93432000000001,30.907827000000001,null,null,"All Capacity",53231.310207000002,1033.1462959999999,2547.2437679999998,20307.375163000001,19464.186862999999,7812.5330089999998,2066.825108,356.96346199999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSD 4","30+ ","10+",45.261369452399997,94.038886410800004,0.66455172830300002,5722.424994239851,28.931707170707941,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5941.2666689999996,0.29532599999999998,60.542161999999998,1855.2367509999999,2294.6235579999998,706.18914199999995,1024.3797300000001,202.93432000000001,9.9999999999999995E-7,null,null,"Max",356.96346199999999,2.033671,135.951404,155.080219,143.10665299999999,356.96346199999999,164.54827399999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",5750.3719268859595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",202.93432000000001,0.105369,13.455962,202.93432000000001,191.80534,70.656103000000002,55.650044000000001,null,null,null,null,"Min",1.2999999999999999E-5,1.2999999999999999E-5,1.1590000000000001E-3,2.0920000000000001E-3,6.3080000000000002E-3,1.5956000000000001E-2,9.6377000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",5798.6536151384398,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,4.3999999999999999E-5,null,null,null,null,9.9999999999999995E-7]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",5461.8762388324803,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5821.47313993428,null,null,"Economic Lifetime (Years)",null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",8654.5570244499995,12308.2624003,9688.8533789899993,8712.3258174500006,7927.9425319399998,7191.91113554,6622.3893149300002,36967.731269999997,6266.2044660000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S34)/(1+S32)-1","v":1.8717424390243931E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",6775.7236240599996,12041.3196149,9272.99006706,7962.3816053500004,6902.7476827199998,5795.1655832699998,4611.67339214,31035.85,0,null,null,"0.5-1",7628.9673497800004,11031.2567088,8665.6076876099996,7861.8942726699997,7321.2260503300004,6749.7761815800004,6328.5411260700002,15758.02104,6043.9887820000004]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1",{"$f":" $S$44*(L58 + L104)","v":6168.8592219080265},null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",5736.1017399100001,0,8413.4108932300005,7139.8408973400001,5965.4175536000002,5081.4678163799999,4225.0305273699996,8715.17,3204.26,null,null,"1-5",7086.7466360300004,11267.116474300001,8084.9202383399997,7513.3609102299997,6938.18240418,6385.8779275699999,5979.0777104700001,15364.17857,5633.8389630000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5614.8432572577522,null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",5043.9277210600003,0,8089.5070288400002,6747.7987929600004,5658.25206781,4809.2475215699997,3983.7914199000002,8465.8799999999992,3284.57,null,null,"5-10",6668.5181472800004,0,7803.6075948199996,7233.71115087,6595.1813173999999,6138.5678076100003,5691.9312293200001,7870.4712719999998,5552.2266499999996]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4131.4182453372023,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S37)/(1+S32) - 1","v":6.7990097560975737E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",4959.1434154600001,0,0,6286.5470517900003,5418.69952792,4647.0831070200002,3802.2379820400001,6852.6,3217.02,null,null,"10-30",6273.1326477599996,0,7549.1129309600001,6931.2847833100004,6279.2011196499998,5940.54030341,5509.8567592999998,7704.0883979999999,5353.6311040000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3895.2034946842241,null,null,"Debt Fraction",null,null,null,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",5371.5975894900002,0,7500.2805451900003,6282.7470581400003,5366.7143443300001,4556.1468191499998,3670.1066406,7528.45,3381.38,null,null,"30+",6024.6717010299999,0,7156.6976719800005,6751.3547556499998,5986.7939629499997,5604.5399446199999,5303.89419765,7431.1218209999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",5209.4666576400004,0,0,5897.15173082,5166.7037431199997,4551.0885175200001,3468.1863019799998,6472.91,2663.19,null,null,"All Capacity",7390.5570244299997,12070.7507339,8927.3358570500004,7980.6720408700003,6965.8268171700001,6229.8816627699998,5746.1414332200002,36967.731269999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7269.9499874876046,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S40>0,S39*S34*(1-S40)+(1-S39)*S37,S39*S34+(1-S39)*S37)","v":5.3782669599999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5352.1645083599997,12041.3196149,8256.1930465999994,6288.6305472699996,5359.2175978200003,4816.9810077900001,3835.73342159,31035.85,2663.19,null,null,"Max",36967.731269999997,36967.731269999997,14399.057119999999,12703.15324,10440.180549999999,8803.1351350000004,7253.3396759999996,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6490.0649468641004,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S39)*((1+S38)*(1+S32)-1)) + (S39*((1+S35)*(1+S32)-1)*(1-S40))) / (1+S32)) - 1","v":2.8080653268292677E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",31035.85,19661.78,31035.85,29971.7,27916.28,26635.59,23960.57,null,null,null,null,"Min",5223.132732,8803.7619269999996,7048.6708159999998,6513.6018089999998,5787.762033,5384.1980329999997,5223.132732,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6356.6451289838969,null,null,"Depreciation Period",null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,10877.22,0,0,0,0,2663.19]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5722.424994239851,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P53:P55,Q53:Q55)","v":1.0212689615856547}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O58:AD58,O60:AD60)+SUMPRODUCT(O63:S63,O65:S65)","v":0.61594285305495966}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S40 * S45) / (1 - S40)","v":1.2560380979633603}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1",{"$f":"L36-L36/$S$44","v":128.47274787863898},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S41 / (1 - (1 / (1 + S41)^S33))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",116.93480370016277,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S42 / (1 - (1 / (1 + S42)^S33))","v":6.6028615601469248E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",86.040973788059546]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",81.121562108492981,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",151.40407946348478,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",135.16218277008647,null,null,0,0.8,{"$f":"1+(1-S40)*((1+S36)^(O53+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",132.38357978889599,null,null,1,0.1,{"$f":"1+(1-S40)*((1+S36)^(O54+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",119.17530244952013,null,null,2,0.1,{"$f":"1+(1-S40)*((1+S36)^(O55+0.5)-1)","v":1.068193885292765}]
[null,null,null,null,null,null,null,null,null,null,"NSD 5",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1",6040.3864740293875,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5497.9084535575894,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4045.3772715491427,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O57","v":0.94896227547525047},0.90052940027516526,0.85456842881748352,0.81095320075994881,0.76956399469709869,0.73028719953158239,0.6930150026179388,0.65764509382280578,0.62408038468922444,0.59222874193415609,0.56200273454768179,0.5333193937996813,0.50609998549522672,0.48026979385354163,0.45575791641728636,0.43249706942920707]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3814.0819325757311,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7118.5459080241199,null,"Depreciation",4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6354.9027640940139,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6224.261549195001,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O62","v":0.41042340314191772},{"$f":"1/((1+$S$42)*(1+$S$32))^P62","v":0.38947632655385034},{"$f":"1/((1+$S$42)*(1+$S$32))^Q62","v":0.36959834109028356},{"$f":"1/((1+$S$42)*(1+$S$32))^R62","v":0.35073488277291326},{"$f":"1/((1+$S$42)*(1+$S$32))^S62","v":0.33283417244472902}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5603.2496917903309,null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1",111.7300364206434]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",30.741795265294442]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",118.67345170236631]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",40.535718087965222]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",125.01432907925221]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",40.764521778915601]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",117.60569925845401]
[null,null,null,null,null,null,null,null,null,null," NSD 4",28.931707170707941]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1",{"$f":"$S$41","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",{"$f":"$S$41","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",{"$f":"$S$41","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",{"$f":"$S$41","v":5.3782669599999999E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",{"$f":"$S$41","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",{"$f":"$S$41","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",{"$f":"$S$41","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",{"$f":"$S$41","v":5.3782669599999999E-2}]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1",{"$f":"L115+L126","v":0}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":" (($S$48 * $S$46 * $S$44 * (L58 * 1 + L104) +L69) * 1000 / (L14 * 8760)) +L80 + 0","v":115.27695421976165}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",89.020856735670279]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",88.184423863061056]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",69.425807680517153]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",126.59071294094674]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",99.853271268975973]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",118.05295132957322]
[null,null,null,null,null,null,null,null,null,null," NSD 4",86.493212845657226]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":"(((L58*$S$48*(1-$S$40*$S$45))/(8760*L14*(1-$S$40))+L69/(8760*L14))*1000)+L80","v":113.3065161025187},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",87.281719941415531]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",86.820346578927797]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",68.141143802367722]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",124.40709503937859]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",97.920132484468795]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",116.04280686776438]
[null,null,null,null,null,null,null,null,null,null," NSD 4",84.795405653348283]
[]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","NPD 1 - Low",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L205-L194*-30.4475","v":5231.2002424357206}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1 - Low",{"$f":"L167*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",5231.2002424357206,5231.2002424357206,5231.2002424357206,{"$f":"O174*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L182*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",5461.8762388324803,5461.8762388324803,5461.8762388324803,{"$f":"O189*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1 - Low",{"$f":" $S$44*(L295 + L425)","v":6168.8592219080265},6076.3263335794063,5983.7934452507843,5891.2605569221651,5798.7276685935449,5706.1947802649247,5613.6618919363036,5521.1290036076844,5428.5961152790642,5336.0632269504422,5243.530338621822,5150.9974502932018,5058.4645619645817,4965.9316736359606,4873.3987853073404,4780.8658969787202,4688.3330086501001,4595.800120321479,4503.2672319928597,4410.7343436642395,4318.2014553356184,4296.4048194182096,4274.6081835008017,4252.8115475833938,4231.014911665985,4209.2182757485771,4187.4216398311682,4165.6250039137603,4143.8283679963515,4122.0317320789436,4100.2350961615348,4078.4384602441269,4056.6418243267181,4034.8451884093101,4013.0485524919022,3991.2519165744934]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5614.8432572577522,5530.6206083988855,5446.3979595400187,5362.175310681153,5277.9526618222862,5193.7300129634223,5109.5073641045537,5025.2847152456879,4941.0620663868222,4856.8394175279564,4772.6167686690887,4688.394119810222,4604.1714709513562,4519.9488220924886,4435.7261732336237,4351.503524374757,4267.2808755158912,4183.0582266570245,4098.8355777981587,4014.6129289392925,3930.3902800804258,3910.5511672381158,3890.7120543958044,3870.8729415534945,3851.0338287111831,3831.1947158688727,3811.3556030265618,3791.5164901842513,3771.67737734194,3751.83826449963,3731.9991516573191,3712.1600388150082,3692.3209259726978,3672.4818131303869,3652.6427002880769,3632.8035874457655]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",4131.4182453372023,4079.7755172704874,4028.1327892037721,3976.4900611370572,3924.8473330703423,3873.2046050036274,3821.5618769369125,3769.9191488701972,3718.2764208034823,3666.633692736767,3614.9909646700521,3563.3482366033372,3511.7055085366219,3460.062780469907,3408.4200524031917,3356.7773243364768,3305.1345962697619,3253.4918682030466,3201.8491401363322,3150.2064120696168,3098.5636840029019,3077.3557370101707,3056.1477900174395,3034.9398430247088,3013.7318960319781,2992.5239490392469,2971.3160020465161,2950.1080550537849,2928.9001080610537,2907.692161068323,2886.4842140755918,2865.2762670828611,2844.0683200901299,2822.8603730973991,2801.6524261046679,2780.4444791119372]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",4131.4182453372023,4131.4182453372023,4131.4182453372023,{"$f":" $S$44*(O302 + O432)","v":4131.4182453372023},4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",3895.2034946842241,3846.5134510006715,3797.8234073171184,3749.1333636335658,3700.4433199500127,3651.75327626646,3603.0632325829074,3554.3731888993543,3505.6831452158017,3456.9931015322486,3408.303057848696,3359.6130141651438,3310.9229704815907,3262.2329267980381,3213.542883114485,3164.8528394309324,3116.1627957473797,3067.4727520638266,3018.782708380274,2970.0926646967209,2921.4026210131683,2901.4072430737892,2881.4118651344102,2861.4164871950311,2841.4211092556525,2821.4257313162734,2801.4303533768943,2781.4349754375148,2761.4395974981358,2741.4442195587567,2721.4488416193781,2701.453463679999,2681.4580857406199,2661.4627078012409,2641.4673298618618,2621.4719519224827]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":" $S$44*(L310 + L440)","v":7269.9499874876046},7160.9007376752907,7051.8514878629758,6942.8022380506618,6833.7529882383478,6724.7037384260339,6615.6544886137199,6506.6052388014068,6397.5559889890919,6288.506739176778,6179.457489364464,6070.4082395521491,5961.3589897398351,5852.3097399275212,5743.2604901152072,5634.2112403028932,5525.1619904905801,5416.1127406782643,5307.0634908659513,5198.0142410536373,5088.9649912413224,5063.277834618867,5037.5906779964107,5011.9035213739544,4986.2163647514981,4960.5292081290427,4934.8420515065854,4909.15489488413,4883.4677382616719,4857.7805816392174,4832.0934250167611,4806.4062683943048,4780.7191117718485,4755.0319551493931,4729.3447985269368,4703.6576419044804]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",7260.6394352381285,7251.3288829886542,7232.7792784478297,7214.2296739070052,7195.7749422135184,7177.3202105200317,7158.9599518266314,7140.5996931332311,7122.3333258439197,7104.0669585546075,7085.8940464723846,7067.7211343901636,7049.6412049682813,7031.5612755463981,7013.5738562381066,6995.5864369298151,6977.6910551883648,6959.7956734469153,6941.991820375807,6924.1879673046988,6906.4752067069358,6888.7624461091718,6871.1403054380007,6853.5181647668305,6835.9862078252554,6818.4542508836794,6801.0119687751985,6783.5696866667195,6766.216643194336,6748.8635997219526,6731.5993586886661,6714.3351176553797,6697.1591701646921,6679.9832226740036,6662.8951688786638,6645.8071150833248]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",6490.0649468641004,6392.7139726611395,6295.3629984581776,6198.0120242552157,6100.6610500522538,6003.3100758492938,5905.959101646331,5808.60812744337,5711.257153240409,5613.9061790374471,5516.5552048344853,5419.2042306315234,5321.8532564285624,5224.5022822256005,5127.1513080226387,5029.8003338196768,4932.4493596167167,4835.0983854137539,4737.747411210793,4640.396437007832,4543.0454628048701,4520.1138999926179,4497.1823371803639,4474.2507743681117,4451.3192115558568,4428.3876487436046,4405.4560859313515,4382.5245231190984,4359.5929603068453,4336.6613974945922,4313.7298346823382,4290.798271870086,4267.8667090578319,4244.9351462455797,4222.0035834333266,4199.0720206210735]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",6481.7531855873012,6473.441424310502,6456.8817315456554,6440.3220387808096,6423.8470413635196,6407.3720439462304,6390.9813849229249,6374.5907258996194,6358.2838860651027,6341.977046230586,6325.7536361809616,6309.5302261313363,6293.3898240123826,6277.249421893428,6261.1916058509232,6245.1337898084175,6229.15813798814,6213.1824861678624,6197.2885442652641,6181.3946023626668,6165.581980973855,6149.7693595850415,6134.0376368557909,6118.3059141265412,6102.6547006529572,6087.0034871793732,6071.4323286569079,6055.8611701344435,6040.3696771592013,6024.87818418396,6009.4659673520437,5994.0537505201273,5978.7203555269907,5963.3869605338559,5948.1320304259261,5932.8771003179963]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",6356.6451289838969,6261.2954520491394,6165.94577511438,6070.5960981796215,5975.2464212448631,5879.8967443101046,5784.5470673753462,5689.1973904405886,5593.8477135058292,5498.4980365710708,5403.1483596363132,5307.7986827015538,5212.4490057667954,5117.0993288320369,5021.7496518972775,4926.39997496252,4831.0502980277633,4735.7006210930022,4640.3509441582446,4545.001267223487,4449.6515902887277,4427.1914441663175,4404.7312980439083,4382.271151921499,4359.811005799088,4337.3508596766796,4314.8907135542695,4292.4305674318593,4269.9704213094501,4247.5102751870409,4225.0501290646298,4202.5899829422206,4180.1298368198104,4157.6696906974012,4135.2095445749919,4112.7493984525818]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",6348.5042371336585,6340.363345283421,6324.1440791877876,{"$f":" $S$44*(O317 + O447)","v":6307.9248130921533},6291.7885012154538,6275.6521893387535,6259.5984820655058,6243.5447747922562,6227.5731635908496,6211.6015523894393,6195.7116558611651,6179.82175933289,6164.0131642958158,6148.2045692587399,6132.4768625309307,6116.7491558031234,6101.1019242026468,6085.4546926021703,6069.8874911638677,6054.3202897255669,6038.8327370507304,6023.3451843758949,6007.9368672825913,5992.5285501892886,5977.1990872788101,5961.8696243683326,5946.6185706755205,5931.3675169827075,5916.194491108854,5901.0214652350005,5885.926085781397,5870.8307063277944,5855.8125283292829,5840.7943503307706,5825.8530241718681,5810.9116980129656]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5722.424994239851,5636.5886193262531,5550.7522444126553,5464.9158694990574,5379.0794945854595,5293.2431196718626,5207.4067447582638,5121.5703698446669,5035.733994931069,4949.8976200174711,4864.0612451038733,4778.2248701902754,4692.3884952766775,4606.5521203630797,4520.7157454494818,4434.8793705358839,4349.0429956222861,4263.2066207086882,4177.3702457950913,4091.5338708814934,4005.6974959678955,3985.4782609882482,3965.2590260086008,3945.0397910289535,3924.8205560493057,3904.6013210696592,3884.3820860900109,3864.1628511103636,3843.9436161307162,3823.7243811510684,3803.5051461714206,3783.2859111917733,3763.0666762121259,3742.847441232479,3722.6282062528312,3702.4089712731839]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5715.0963417739786,5707.7676893081052,5693.1666644261777,5678.5656395442493,5664.0392923084974,5649.5129450727445,5635.0609607497918,5620.6089764268381,5606.2308972226856,5591.852818018534,5577.5483005876822,5563.2437831568313,5549.0124555416578,5534.7811279264824,5520.6226181693582,5506.4641084122359,5492.3780445555394,5478.2919806988439,5464.2779621728241,5450.2639436468062,5436.3216271059664,5422.3793105651248,5408.508324051837,5394.6373375385501,5380.8373377073158,5367.0373378760823,5353.3079241571513,5339.5785104382212,5325.9193394860959,5312.2601685339705,5298.6708970031486,5285.0816254723268,5271.5618527930619,5258.0420801137961,5244.5914915527101,5231.140902991624]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1 - Low",{"$f":"L231-L231/$S$44","v":128.47274787863898},126.54565666045983,124.61856544227976,122.6914742241006,120.76438300592145,118.83729178774138,116.91020056956222,114.98310935138215,113.056018133203,111.12892691502293,109.20183569684377,107.27474447866371,105.34765326048455,103.42056204230448,101.49347082412532,99.566379605945258,97.639288387766101,95.712197169586034,93.785105951406877,91.85801473322681,89.930923515047652,89.476986472543103,89.023049430038554,88.569112387534005,88.115175345029456,87.661238302524907,87.207301260020358,86.753364217515809,86.29942717501126,85.845490132506711,85.391553090002162,84.937616047497613,84.483679004993064,84.02974196248897,83.575804919984421,83.121867877479872]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898,128.47274787863898]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",116.93480370016277,115.18078164465987,113.42675958915788,111.67273753365498,109.91871547815299,108.164693422651,106.4106713671481,104.6566493116452,102.90262725614321,101.14860520064121,99.394583145138313,97.640561089635412,95.886539034133421,94.13251697863052,92.378494923128528,90.624472867626537,88.870450812123636,87.11642875662119,85.362406701118744,83.608384645616297,81.854362590113851,81.441192950373534,81.028023310632761,80.614853670891989,80.201684031151672,79.788514391410899,79.375344751670582,78.96217511192981,78.549005472189492,78.13583583244872,77.722666192707948,77.30949655296763,76.896326913226858,76.48315727348654,76.069987633745768,75.656817994005451]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277,116.93480370016277]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",86.040973788059546,84.965461615708591,83.889949443358091,82.814437271007137,81.738925098656637,80.663412926305682,79.587900753955182,78.512388581604228,77.436876409253273,76.361364236902773,75.285852064551818,74.210339892201318,73.134827719850364,72.059315547499864,70.983803375148909,69.908291202798409,68.832779030447455,67.757266858096955,66.681754685746,65.6062425133955,64.530730341044546,64.089053342265743,63.64737634348694,63.205699344708592,62.764022345929789,62.322345347150986,61.880668348372183,61.438991349593834,60.997314350815032,60.555637352036229,60.113960353257426,59.672283354478623,59.230606355700274,58.788929356921471,58.347252358142669,57.905575359363866]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",86.040973788059546,86.040973788059546,86.040973788059546,{"$f":"O238-O238/$S$44","v":86.040973788059546},86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546,86.040973788059546]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",81.121562108492981,80.10754258213683,79.093523055780679,78.079503529424528,77.065484003068377,76.051464476712226,75.037444950356075,74.023425423999925,73.009405897643774,71.995386371287623,70.981366844931472,69.967347318575321,68.95332779221917,67.939308265863019,66.925288739506868,65.911269213150717,64.897249686794567,63.883230160438416,62.869210634082265,61.855191107725659,60.841171581369508,60.424747562546145,60.008323543722327,59.591899524898963,59.175475506075145,58.759051487251782,58.342627468427963,57.9262034496046,57.509779430780782,57.093355411957418,56.6769313931336,56.260507374310237,55.844083355486418,55.427659336663055,55.011235317839237,54.594811299015873]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981,81.121562108492981]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L246-L246/$S$44","v":151.40407946348478},149.13301827153191,146.86195707957995,144.59089588762799,142.31983469567513,140.04877350372317,137.77771231177121,135.50665111981834,133.23558992786639,130.96452873591443,128.69346754396156,126.4224063520096,124.15134516005764,121.88028396810478,119.60922277615282,117.33816158420086,115.06710039224799,112.79603920029604,110.52497800834408,108.25391681639121,105.98285562443925,105.44789454366855,104.91293346289694,104.37797238212625,103.84301130135555,103.30805022058394,102.77308913981324,102.23812805904254,101.70316697827093,101.16820589750023,100.63324481672953,100.09828373595883,99.563322655187221,99.028361574416522,98.493400493645822,97.958439412874213]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",151.21017777295674,151.0162760824287,150.62996176049364,150.24364743855949,149.85930893986188,149.47497044116426,149.09259943847883,148.7102284357934,148.32981281679531,147.94939719779632,147.57092787823876,147.19245855868212,146.81592569730037,146.43939283591953,146.06478659144977,145.69018034698001,145.3174908781566,144.94480140933319,144.57401811786985,144.20323482640651,143.83434862805916,143.4654624297109,143.09846348321389,142.73146453671689,142.36634375782523,142.00122297893449,141.63796976936283,141.27471655979207,140.9133218352963,140.55192711080053,140.19238178713476,139.8328364634699,139.47512994234967,139.11742342123034,138.76154737543038,138.40567132963133]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478,151.40407946348478]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",135.16218277008647,133.13475002853556,131.10731728698374,129.07988454543283,127.05245180388101,125.0250190623301,122.99758632077919,120.97015357922737,118.94272083767646,116.91528809612464,114.88785535457373,112.86042261302191,110.832989871471,108.80555712992009,106.77812438836827,104.75069164681736,102.72325890526554,100.69582616371463,98.668393422162808,96.640960680611897,94.613527939060987,94.135954893273265,93.658381847485543,93.180808801697822,92.7032357559101,92.225662710122378,91.748089664334657,91.270516618546935,90.792943572759214,90.315370526971492,89.83779748118377,89.360224435396958,88.882651389609237,88.405078343821515,87.927505298033793,87.449932252246072]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",134.9890819142347,134.81598105838293,134.47110866674666,134.12623627511039,133.78312774995993,133.44001922480857,133.09866713222345,132.75731503963743,132.41770856664152,132.07810209364652,131.74023313051021,131.4023641673748,131.06622392855661,130.73008368973842,130.39566338969598,130.06124308965354,129.72853394284448,129.39582479603632,129.06481734110821,128.73380988618101,128.40449601340333,128.07518214062566,127.74755306445695,127.41992398828734,127.09397159899527,126.76801920970411,126.44373404593625,126.1194488821684,125.79682283419515,125.474196786221,125.15322174430912,124.83224670239815,124.51291320519613,124.19357970799501,123.87588032158237,123.55818093517064]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647,135.16218277008647]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",132.38357978889599,130.39782609206304,128.41207239522919,126.42631869839624,124.44056500156239,122.45481130472945,120.46905760789559,118.48330391106174,116.4975502142288,114.51179651739494,112.526042820562,110.54028912372814,108.5545354268952,106.56878173006135,104.5830280332284,102.59727433639455,100.6115206395616,98.625766942727751,96.640013245893897,94.654259549060953,92.668505852227099,92.200750536972919,91.732995221718738,91.265239906465467,90.797484591211287,90.329729275957106,89.861973960702926,89.394218645448746,88.926463330194565,88.458708014940385,87.990952699686204,87.523197384432024,87.055442069178298,86.587686753924118,86.119931438669937,85.652176123415757]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",132.21403746209671,132.04449513529653,131.70671247420432,{"$f":"O253-O253/$S$44","v":131.36892981311121},131.03287475773504,130.69681970235888,130.3624849716025,130.02815024084521,129.69552524402206,129.36290024719801,129.03197704129161,128.70105383538612,128.37182381546609,128.04259379554605,127.71504835667838,127.38750291781162,127.06163345506411,126.73576399231661,126.41156123883866,126.08735848536162,125.76481449813855,125.44227051091548,125.12137668501418,124.8004828591138,124.4812312515196,124.16197964392632,123.84436098778951,123.52674233165271,123.21074868395772,122.89475503626272,122.58037845399485,122.26600187172698,121.95323308803563,121.64046430434428,121.32929603813227,121.01812777192026]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599,132.38357978889599]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",119.17530244952013,117.38767291277782,115.60004337603459,113.81241383929137,112.02478430254905,110.23715476580583,108.44952522906351,106.66189569232029,104.87426615557797,103.08663661883475,101.29900708209243,99.511377545349205,97.72374800860689,95.936118471863665,94.14848893512135,92.360859398378125,90.5732298616349,88.785600324892584,86.997970788149814,85.210341251407044,83.422711714664274,83.001625646008961,82.580539577354102,82.159453508699244,81.738367440044385,81.317281371389527,80.896195302734213,80.475109234079355,80.054023165424496,79.632937096769183,79.211851028114324,78.790764959459466,78.369678890804607,77.948592822149749,77.527506753494436,77.106420684839577]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",119.02267583142657,118.87004921333209,118.56596806624384,118.26188691915468,117.9593610097636,117.65683510037161,117.35585787403579,117.05488064769906,116.75544257039383,116.45600449308859,116.15809841429655,115.86019233550451,115.56381050883101,115.26742868215752,114.97256336120699,114.67769804025647,114.38434147863609,114.09098491701479,113.79912877245079,113.50727262788769,113.2169097498645,112.9265468718404,112.63766951396246,112.34879215608362,112.06139316783174,111.77399417957986,111.48806521868391,111.20213625778797,110.91767017372968,110.63320408967138,110.35019373193245,110.06718337419352,109.78562040050292,109.50405742681232,109.22393528252815,108.94381313824397]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013,119.17530244952013]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1 - Low",6040.3864740293875,5949.7806769189465,5859.1748798085046,5768.5690826980644,5677.9632855876234,5587.3574884771833,5496.7516913667414,5406.1458942563022,5315.5400971458612,5224.9343000354193,5134.3285029249782,5043.7227058145381,4953.1169087040971,4862.5111115936561,4771.9053144832151,4681.299517372775,4590.693720262334,4500.0879231518929,4409.4821260414528,4318.8763289310127,4228.2705318205708,4206.9278329456665,4185.5851340707632,4164.2424351958598,4142.8997363209555,4121.5570374460522,4100.2143385711479,4078.8716396962445,4057.5289408213403,4036.1862419464369,4014.8435430715326,3993.5008441966293,3972.158145321725,3950.8154464468212,3929.4727475719178,3908.1300486970135]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875,6040.3864740293875]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5497.9084535575894,5415.4398267542256,5332.9711999508609,5250.502573147498,5168.0339463441333,5085.5653195407713,5003.0966927374056,4920.6280659340428,4838.1594391306789,4755.6908123273151,4673.2221855239504,4590.7535587205866,4508.2849319172228,4425.8163051138581,4343.3476783104952,4260.8790515071305,4178.4104247037676,4095.9417979004033,4013.47317109704,3931.0045442936762,3848.5359174903119,3829.1099742877423,3809.6840310851717,3790.2580878826025,3770.8321446800314,3751.4062014774618,3731.9802582748912,3712.5543150723215,3693.1283718697505,3673.7024286671813,3654.2764854646111,3634.8505422620406,3615.4245990594709,3595.9986558569003,3576.5727126543311,3557.1467694517601]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894,5497.9084535575894]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",4045.3772715491427,3994.8100556547788,3944.242839760414,3893.67562386605,3843.1084079716857,3792.5411920773217,3741.9739761829574,3691.406760288593,3640.8395443942291,3590.2723284998642,3539.7051126055003,3489.1378967111359,3438.5706808167715,3388.0034649224071,3337.4362490280428,3286.8690331336784,3236.3018172393145,3185.7346013449496,3135.1673854505862,3084.6001695562213,3034.0329536618574,3013.266683667905,2992.5004136739526,2971.7341436800002,2950.9678736860483,2930.2016036920959,2909.4353336981439,2888.6690637041911,2867.9027937102387,2847.1365237162868,2826.3702537223344,2805.6039837283824,2784.8377137344296,2764.0714437404777,2743.3051737465253,2722.5389037525733]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427,4045.3772715491427]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",3814.0819325757311,3766.4059084185346,3718.7298842613377,3671.0538601041412,3623.3778359469443,3575.7018117897478,3528.0257876325513,3480.3497634753544,3432.6737393181579,3384.997715160961,3337.3216910037645,3289.6456668465685,3241.9696426893715,3194.2936185321751,3146.6175943749781,3098.9415702177816,3051.2655460605852,3003.5895219033882,2955.9134977461918,2908.2374735889953,2860.5614494317988,2840.9824955112431,2821.4035415906878,2801.8245876701321,2782.2456337495773,2762.6666798290216,2743.0877259084664,2723.5087719879102,2703.929818067355,2684.3508641467993,2664.7719102262445,2645.1929563056888,2625.6140023851335,2606.0350484645778,2586.4560945440226,2566.8771406234669]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311,3814.0819325757311]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",7118.5459080241199,7011.7677194037587,6904.9895307833958,6798.2113421630338,6691.4331535426727,6584.6549649223107,6477.8767763019487,6371.0985876815885,6264.3203990612255,6157.5422104408635,6050.7640218205024,5943.9858332001395,5837.2076445797775,5730.4294559594164,5623.6512673390544,5516.8730787186923,5410.0948900983321,5303.3167014779683,5196.5385128576072,5089.7603242372461,4982.9821356168832,4957.8299400751985,4932.6777445335138,4907.5255489918281,4882.3733534501425,4857.2211579084587,4832.0689623667722,4806.9167668250875,4781.764571283401,4756.6123757417172,4731.4601802000316,4706.307984658346,4681.1557891166613,4656.0035935749765,4630.8513980332909,4605.6992024916062]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",7109.4292574651718,7100.3126069062255,7082.1493166873361,7063.9860264684457,7045.9156332736566,7027.8452400788674,7009.8673523881525,6991.8894646974377,6974.0035130271244,6956.1175613568112,6938.3231185941459,6920.5286758314815,6902.8252792709809,6885.1218827104785,6867.5090696466568,6849.8962565828351,6832.3735643102082,6814.8508720375821,6797.4178022579372,6779.9847324782922,6762.6408580788766,6745.2969836794609,6728.0418419547868,6710.7867002301136,6693.6198640674302,6676.4530279047449,6659.3739990058357,6642.2949701069274,6625.3033213590397,6608.3116726111521,6591.4069769015314,6574.5022811919098,6557.6840402223424,6540.8657992527733,6524.1336215032334,6507.4014437536935]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199,7118.5459080241199]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",6354.9027640940139,6259.5792226326039,6164.2556811711938,6068.9321397097829,5973.6085982483728,5878.2850567869637,5782.9615153255518,5687.6379738641426,5592.3144324027326,5496.9908909413225,5401.6673494799115,5306.3438080185015,5211.0202665570914,5115.6967250956804,5020.3731836342704,4925.0496421728594,4829.7261007114512,4734.4025592500393,4639.0790177886302,4543.7554763272201,4448.4319348658091,4425.9779450993447,4403.5239553328784,4381.0699655664139,4358.6159757999467,4336.1619860334822,4313.7079962670168,4291.2540065005514,4268.8000167340861,4246.3460269676207,4223.8920372011544,4201.438047434689,4178.9840576682227,4156.5300679017582,4134.0760781352928,4111.6220883688275]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",6346.7641036730665,6338.6254432521191,6322.4106228789087,6306.1958025056992,6290.0639136135596,6273.9320247214218,6257.8827177907015,6241.833410859982,6225.8661774984612,6209.8989441369395,6194.0134030504514,6178.1278619639615,6162.323600083826,6146.5193382036896,6130.7959424612272,6115.072546718764,6099.4296040452955,6083.7866613718261,6068.2237269241559,6052.6607924764858,6037.1774849604517,6021.6941774444158,6006.2900837913339,5990.8859901382539,5975.5607290539619,5960.2354679696691,5944.9885946109716,5929.7417212522751,5914.5728543250061,5899.403987397739,5884.3127456077345,5869.2215038177292,5854.2074423217946,5839.1933808258609,5824.2561501043438,5809.3189193828257]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139,6354.9027640940139]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",6224.261549195001,6130.8976259570763,6037.5337027191508,5944.1697794812253,5850.8058562433007,5757.4419330053752,5664.0780097674506,5570.7140865295269,5477.3501632916004,5383.9862400536758,5290.6223168157512,5197.2583935778257,5103.8944703399002,5010.5305471019756,4917.1666238640491,4823.8027006261254,4730.4387773882017,4637.0748541502744,4543.7109309123507,4450.3470076744261,4356.9830844365006,4334.9906936293446,4312.9983028221895,4291.0059120150336,4269.0135212078767,4247.0211304007225,4225.0287395935666,4203.0363487864106,4181.0439579792555,4159.0515671721005,4137.0591763649436,4115.0667855577885,4093.0743947506321,4071.082003943477,4049.089613136322,4027.097222329166]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",6216.2901996715618,6208.3188501481245,6192.4373667135833,6176.5558832790421,6160.7556264577188,6144.9553696363946,6129.2359970939033,6113.516624551411,6097.8776383468276,6082.2386521422413,6066.6796788198735,6051.1207054975039,6035.6413404803498,6020.1619754631938,6004.7618141742523,5989.3616528853117,5974.0402907475827,5958.7189286098537,5943.475929925029,5928.2329312402053,5913.0679225525919,5897.9029138649794,5882.8154905975771,5867.7280673301748,5852.7178560272905,5837.7076447244062,5822.7742096877309,5807.8407746510547,5792.9837424248963,5778.1267101987378,5763.3457073274021,5748.5647044560674,5733.8592952412473,5719.1538860264263,5704.5237281337359,5689.8935702410454]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001,6224.261549195001]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5603.2496917903309,5519.2009464134753,5435.1522010366207,5351.103455659766,5267.0547102829105,5183.0059649060568,5098.9572195292003,5014.9084741523466,4930.859728775491,4846.8109833986364,4762.7622380217808,4678.7134926449262,4594.6647472680706,4510.616001891216,4426.5672565143605,4342.5185111375058,4258.4697657606512,4174.4210203837956,4090.3722750069414,4006.3235296300863,3922.2747842532312,3902.4766353422392,3882.6784864312467,3862.8803375202542,3843.0821886092613,3823.2840396982697,3803.4858907872767,3783.6877418762842,3763.8895929652917,3744.0914440542992,3724.2932951433063,3704.4951462323138,3684.6969973213213,3664.8988484103293,3645.1006994993368,3625.3025505883443]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5596.073665942552,5588.8976400947731,5574.6006963599339,5560.3037526250946,5546.0799312987338,5531.8561099723729,5517.705102875756,5503.5540957791391,5489.4754546522918,5475.3968135254454,5461.3902021733857,5447.3835908213268,5433.4486450328268,5419.5136992443249,5405.6500548081513,5391.7864103719794,5377.9937030769033,5364.2009957818291,5350.4788334003733,5336.7566710189185,5323.1047173561019,5309.4527636932844,5295.8706545378745,5282.2885453824665,5268.775944539484,5255.2633436965025,5241.8198589384674,5228.3763741804332,5215.0016693123662,5201.6269644442991,5188.3207032712162,5175.0144420981333,5161.776232392559,5148.5380226869838,5135.3675562701819,5122.19708985338]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309,5603.2496917903309]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1 - Low",111.140989178,107.35511907967332,103.69820961510929,100.1658679116978,96.753850734196362,93.458059387532117,90.274534793232974,87.199452733573708,84.229119257723781,81.359966244378725,78.588547115544543,75.911532696326361,73.325707215747869,70.827964443797569,68.415303960061308,66.084827549459064,63.833735720756003,61.65932434366583,59.558981400506944,57.530183848508834,55.57049458900007,55.278517537302911,54.988074583859735,54.699157668251189,54.411758772408881,54.125869920392688,53.841483178169518,53.558590653393026,53.27718449518467,52.997256893915761,52.718800080990761,52.441806328631706,52.166267949663698,51.892177297301608,51.619526764937845,51.348308785931245]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",30.579722734800001,29.538065117992353,28.531890183616568,27.559989261249427,26.621194852219439,25.714379227145844,24.838453071250566,23.99236417581583,23.175096174215522,22.385667321001975,21.623129312581533,20.886566148062226,20.175093028905177,19.487855296057916,18.824027403292789,18.182811925517331,17.563438600865116,16.965163405416575,16.387267659438219,15.829057164066599,15.28986136740002,15.209525774277633,15.129612278345505,15.050118661831501,14.971042718616077,14.892382254171013,14.814135085498529,14.736299041070691,14.65887196076916,14.581851695825222,14.505236108760174,14.429023073326002,14.353210474446366,14.277796208157898,14.202778181551835,14.128154312715905]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",118.047798371,114.02665699614411,110.142490458428,106.39063289205379,102.76657736774136,99.265970478767215,95.884607111422497,92.618425393608604,89.463501815501985,86.416046516427258,83.472398732276432,80.629022398006043,77.882501899929096,75.229537972699831,72.666943736061953,70.191640866599968,67.80065589989475,65.491116658641005,63.260248802436507,61.105372495097868,59.023899185500078,58.713777344920594,58.405284938474345,58.098413404830666,57.793154227641722,57.489498935306024,57.187439100733386,56.88696634111097,56.588072317670758,56.290748735458024,55.994987343101187,55.700779932582826,55.408118339011857,55.116994440396951,54.82740015742116,54.539327453217638]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",40.3220114274,38.948495693048429,37.621766946888357,36.340231452343438,35.102349761355832,33.906634865119983,32.751650407809173,31.636008961149116,30.558370357765899,29.517440081306212,28.511967711396021,27.540745421569603,26.602606528364692,25.696424089840725,24.821109551836713,23.975611440342576,23.158914098413039,22.370036466106939,21.608030901986265,20.871982044759232,20.161005713700028,20.055076280264661,19.949703418511675,19.844884204116536,19.740615728119653,19.636895096845617,19.533719431822888,19.431085869703921,19.328991562185703,19.227433675930683,19.126409392488174,19.025915908216113,18.925950434203269,18.826510196191826,18.727592434500405,18.629194403947466]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",124.355246274,120.11925006845264,116.02754744432666,112.07522323252624,108.25752969265896,104.56988080979947,101.00784678552635,97.567148716614611,94.243653454991176,91.033368642779521,87.932437916468601,84.937136274445578,82.043865602327301,79.249150350715453,76.549633360183222,73.942071828478277,71.423333415097559,68.990392478554583,66.640326441819298,64.370312281564253,62.177623137000083,61.850931081812362,61.525955523549797,61.202687443438656,60.881117870091536,60.561237879258215,60.243038593578085,59.926511182333684,59.611646861205728,59.298436892029244,58.986872582551101,58.676945286188797,58.368646401790464,58.061967373396172,57.75689969000053,57.453434885316405]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",40.549608851999999,39.168340313839302,37.834122852828969,36.545353736553224,35.300484827546107,34.098020723587105,32.936516961345028,31.814578281212533,30.730856951246558,29.684051148201675,28.672903393711273,27.696199043738215,26.752764829480309,25.841467447977937,24.961212200730703,24.11094167868788,23.289634492032828,22.49630404323565,21.729997341900209,20.989793859981738,20.274804426000028,20.168277074321356,20.062309435891592,19.956898569879868,19.852041550906986,19.747735468964191,19.643977429332427,19.540764552501994,19.438093974092642,19.335962844774066,19.234368330186836,19.133307610863756,19.032777882151585,18.932776354133221,18.833300251550284,18.734346813726063]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",116.98567518,113.00071362016362,109.15149448014866,105.43339387481534,101.84194542552643,98.37283489489748,95.021895004307225,91.785100427942652,88.658562957365191,85.638526830789644,82.721364221464839,79.903570879736819,77.181761923559179,74.552667772394187,72.013130219620081,69.560098638726686,67.190626318741806,64.901866924486569,62.691071077407422,60.555583052877481,58.492837590000079,58.185506039484963,57.879789262433377,57.575678774544372,57.273166136095092,56.972242951706434,56.672900870110098,56.375131583916776,56.078926829385665,55.784278386195062,55.491178077214279,55.199617768276696,54.909589367954027,54.621084827331735,54.334096139785714,54.048615340760009]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",28.779177529799998,27.798853092611417,26.851922104598163,25.937247062291465,25.053729209766551,24.200307218759079,23.375955913741585,22.579685040428583,21.810538076230838,21.067591081229981,20.349951588293106,19.656757530994174,18.987176208054326,18.340403283057167,17.715661818237425,17.112201341182313,16.529296943324464,15.966248409143503,15.422379375030234,14.897036516802956,14.389588764900019,14.31398336074114,14.238775200536324,14.163962197096669,14.089542274199747,14.015513366531959,13.941873419631234,13.868620389829987,13.795752244198436,13.72326696048815,13.651162527075954,13.579436942908085,13.508088217444669,13.437114370604474,13.366513432709956,13.296283444432602]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1 - Low",{"$f":"$S$41","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$41","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$41","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$41","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"$S$41","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$41","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1 - Low",{"$f":" (($S$48 * $S$46 * $S$44 * (L295 * 1 + L425) +L327) * 1000 / (L167 * 8760)) +L359 + 0","v":115.16801935212774},113.04866915898016,110.95316817274146,108.88070400187215,106.83049192787082,104.80177396262904,102.79381793789594,100.80591662575922,98.837386889085423,96.887568860899762,94.955825151719097,93.041540083885948,91.144118951983984,89.262987308446611,87.397590273500228,85.547391868613289,83.711874372650641,81.890537699959609,80.082898799640702,78.288491075281385,76.506863824455777,76.118563581345185,75.730547045173807,75.342812725295914,74.95535913889799,74.56818481095749,74.181288274201862,73.794668069067825,73.408322743660989,73.022250853715391,72.636450962553539,72.250921641046446,71.865661467574071,71.480669027985797,71.095942915561196,70.711481730970945]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774,115.16801935212774]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",88.991792134946621,87.552372236294786,86.119315476382965,84.692405103346204,83.271431748683582,81.856193175754129,80.446494036839084,79.042145638480378,77.642965714811581,76.248778208610943,74.859413059811928,73.474706001218252,72.094498361177301,70.718636872975438,69.346973490726,67.979365211528673,66.615673903686954,65.255766140776899,63.899513041368522,62.546790114206374,61.197477108664231,60.88800919535209,60.578616977077608,60.269300056125914,59.960058036871715,59.650890525768503,59.341797131337458,59.03277746415668,58.723831136850357,58.414957764078075,58.106156962523968,57.797428350886207,57.488771549866449,57.180186182159161,56.871671872441333,56.563228247361884]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621,88.991792134946621]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",88.064823522341726,86.477405226850607,84.916171139723133,83.380229330698199,81.868718251933799,80.380805703070209,78.915687831547046,77.472588166973125,76.050756688389242,74.649468923303459,73.268025077416539,71.905749193992051,70.561988341861465,69.236111831088877,67.927510455352845,66.635595760135686,65.359799335840961,64.099572134989543,62.854383812675252,61.623722089486222,60.407092136128036,60.011582251714387,59.616383851101354,59.221495297698795,58.826914963515534,58.432641229114147,58.03867248356601,57.64500712440659,57.251643557590988,56.858580197449726,56.465815466644642,56.073347796125262,55.681175625085082,55.289297400918443,54.897711579177304,54.506416623528402]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",88.064823522341726,88.064823522341726,88.064823522341726,{"$f":" (($S$48 * $S$46 * $S$44 * (O302 * 1 + O432) +O334) * 1000 / (O174 * 8760)) +O366 + 0","v":88.064823522341726},88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726,88.064823522341726]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",69.385000530776551,68.351659353477515,67.327252121559496,66.311474512045578,65.304032568316686,64.304642346995379,63.313029576857929,62.328929329365423,61.35208570041754,60.382251502947064,59.419187969985707,58.462664467844675,57.512458219065302,56.568354034806951,55.6301440563509,54.697627505409486,53.770610442940537,52.848905536177618,51.932331833596102,51.020714547544529,50.113884844280477,49.777005256900551,49.440231946526339,49.103564354759925,48.767001926137368,48.430544108113182,48.094190351045093,47.757940108178694,47.421792835632395,47.085747992382174,46.749805040246706,46.413963443872312,46.078222670718191,45.742582191041606,45.407041477883141,45.071600007052162]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551,69.385000530776551]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":" (($S$48 * $S$46 * $S$44 * (L310 * 1 + L440) +L342) * 1000 / (L182 * 8760)) +L374 + 0","v":126.47609725806011},124.16669246360333,121.88238058196262,119.62230685640951,117.38564564636759,115.17159943560937,112.97939787423796,110.80829685330187,108.65757761093217,106.52654586892787,104.41453099875226,102.3208852159384,100.24498280193657,98.186219352467731,96.144011051481442,94.117793969845252,92.107023387923093,90.111173141229386,88.129734988372704,86.162218000528981,84.208147971712251,83.780863881849001,83.353878293882147,82.927189639430722,82.500796358354393,82.07469689871003,81.648889716708638,81.223373276672646,80.798146050993154,80.373206520087606,79.948553172357521,79.524184504146731,79.100099019699485,78.676295231118985,78.252771658326097,77.82952682901832]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",126.34181627542421,126.20753529278832,125.9400045321517,125.67247377151506,125.40631130986057,125.14014884820605,124.87534891875633,124.61054898930661,124.34710320402195,124.08365741873727,123.82155948658786,123.55946155443846,123.29870466014201,123.03794776584554,122.77852509411977,122.519102422394,122.26100715795664,122.00291189351925,121.74613669683548,121.4893615001517,121.23390008019177,120.97843866023187,120.72428420171344,120.47012974319505,120.21727595508837,119.96442216698168,119.71286170975195,119.46130125252223,119.21102783513967,118.96075441775712,118.71176174919192,118.46276908062671,118.21504982134411,117.96733056206148,117.72087894528411,117.47442732850676]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011,126.47609725806011]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",99.816208712531036,98.185654565754319,96.563214557236833,94.948612289641773,93.341580780740458,91.74186214269892,90.149207272289516,88.563375551655227,86.98413455926628,85.411259790723634,83.844534389072194,82.283748884300849,80.728700941716056,79.179195118886724,77.63504263086844,76.096061123425045,74.562074453975143,73.032912480000164,71.508410854660497,69.988410829373066,68.472759063114395,68.126412447285148,67.780162356146931,67.43400828254228,67.087949721978333,66.741986172612997,66.396117135240843,66.050342113279399,65.704660612755376,65.359072142290842,65.013576213089664,64.668172338923952,64.322860036120503,63.977638823547487,63.632508222600904,63.287467757191557]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",99.697330874348438,99.578453036165897,99.341610276695945,99.104767517226023,98.869136101475718,98.633504685725413,98.399079508414644,98.164654331103918,97.931427966370904,97.698201601637848,97.466168480086083,97.234135358534331,97.003289446651081,96.772443534767831,96.542778799040292,96.313114063312753,96.084624470228164,95.856134877143589,95.628813929072805,95.401492981002008,95.175335108548609,94.949177236095196,94.724176405746377,94.499175575397601,94.27532621775697,94.051476860116352,93.828772477554793,93.606068094993248,93.38450311811431,93.162938141235387,92.942507000642678,92.722075860049941,92.502772058114317,92.283468256178679,92.065286687620073,91.847105119061439]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036,99.816208712531036]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",117.93943281480979,115.76202441194798,113.60946871791469,111.48091915821112,109.3755579957737,107.29259534866515,105.23126824122676,103.19083968755166,101.17059780617849,99.169854964941891,97.187946954952352,95.224232192713501,93.278090949418214,91.348924606497533,89.436154936528538,87.539223408637156,85.657590517561175,83.790735135568141,81.938153886449456,80.099360540837949,78.273885432123748,77.876576618661119,77.479563449660745,77.082844371755144,76.686417839738482,76.290282316523829,75.894436273100155,75.498878188490337,75.10360654970863,74.708619851718765,74.313916597392222,73.919495297466682,73.525354470504624,73.131492642852294,72.737908348598751,72.344600129535181]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",117.81581953366846,117.69220625252711,117.44592897275622,{"$f":" (($S$48 * $S$46 * $S$44 * (O317 * 1 + O447) +O349) * 1000 / (O189 * 8760)) +O381 + 0","v":117.19965169298536},116.95463401024334,116.70961632750131,116.46585293314169,116.22208953878206,115.97957271113718,115.73705588349227,115.49577983131151,115.25450377913072,115.01446222855904,114.77442067798738,114.53560735516987,114.29679403235244,114.05920266343419,113.821611294516,113.58523512303789,113.34885895155979,113.11369218627108,112.87852542098238,112.64456178802816,112.41059815507391,112.17783186320342,111.94506557133295,111.71348986408707,111.48191415684119,111.25152324296917,111.02113232909718,110.79192041734838,110.56270850559957,110.33466883951483,110.10662917343002,109.8797564443628,109.65288371529557]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979,117.93943281480979]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",86.467011635543997,85.075762828676915,83.69025027591131,82.310278579374227,80.935658997161596,79.56620921661154,78.201753135300677,76.842120649500728,75.487147449840762,74.136674823930278,72.790549465705411,71.448623291269669,70.110753261007645,68.776801207758396,67.446633670841649,66.120121735737911,64.797140879229431,63.477570819816371,62.161295373228413,60.848202312857929,59.538183234947596,59.237146601951807,58.93617820665883,58.635277690535887,58.334444696934007,58.033678871078138,57.732979860057199,57.432347312814464,57.131780880137654,56.831280214649325,56.530844970797219,56.230474804844697,55.930169374861102,55.629928340712446,55.329751364051752,55.029638108309847]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",86.362605448936975,86.258199262329953,86.050188671627922,85.842178080925876,85.635231370425316,85.42828465992477,85.222397345839369,85.016510031753981,84.811675592212808,84.606841152671649,84.403054696271454,84.199268239871273,83.996524467591925,83.793780695312563,83.592074308133874,83.390367920955214,83.18969361985701,82.989019318758835,82.789371397104063,82.589723475449304,82.39109704183474,82.192470608220148,81.994860363625577,81.797250119031034,81.600651172053276,81.404052225075532,81.208458869077475,81.012865513079433,80.818272856657856,80.623680200236294,80.430083351987946,80.236486503739627,80.043879757027483,79.851273010315325,79.659651881353028,79.468030752390746]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997,86.467011635543997]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"Component-Level industry input compared with published literature; See Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Natural Gas","index":10,"n_rows":631,"n_cols":47,"rows_kept":631,"cut":false,"hidden":false,"merged":[[38,14,38,15],[60,9,65,9],[18,14,18,18],[25,9,30,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[39,9,44,9],[46,9,51,9],[13,14,13,19],[0,0,0,4],[9,6,9,19],[11,7,79,7],[11,9,16,9],[11,14,11,15],[11,16,11,19],[14,15,14,19],[18,9,23,9],[15,15,15,19],[22,14,22,17],[32,9,37,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[16,15,16,19],[90,7,109,7],[90,9,95,9],[97,9,102,9],[104,9,109,9],[67,9,72,9],[74,9,79,9],[82,7,87,7],[82,9,87,9],[56,25,56,26],[57,18,57,19],[57,20,57,23],[55,14,55,27],[53,9,58,9],[314,9,331,9],[112,7,124,7],[112,9,117,9],[112,21,112,27],[119,9,124,9],[131,6,131,19],[134,7,331,7],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[254,9,271,9],[274,9,291,9],[294,9,311,9],[335,7,352,7],[335,9,352,9],[356,7,373,7],[356,9,373,9],[377,7,394,7],[377,9,394,9],[616,7,616,11],[616,12,616,28],[400,6,400,19],[415,0,432,4],[462,0,479,4],[515,0,532,4],[560,0,577,4],[611,6,611,19],[613,7,613,11],[614,7,614,11],[614,12,614,28],[615,7,615,11],[615,12,615,28],[623,7,623,11],[617,7,617,11],[617,12,617,28],[618,7,618,11],[618,12,618,28],[619,7,619,11],[619,12,619,28],[620,7,620,11],[620,12,620,28],[621,7,621,11],[621,12,621,28],[622,7,622,11],[624,7,624,11],[624,12,624,28],[625,7,625,11],[625,12,625,28],[626,7,626,11],[626,12,626,28],[630,7,630,11],[630,12,630,28],[627,7,627,11],[627,12,627,28],[628,7,628,11],[628,12,628,28],[629,7,629,11],[629,12,629,28]]}
["Natural Gas Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=cg"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF",7.0000000000000007E-2,"*",null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0.3,"**"," "]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0.56000000000000005,"*",null,"Natural Gas Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0.87,"**",null,"Gas-CT","Combustion Turbine"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L14","v":0.56000000000000005},"*",null,"Gas-CC","Combined Cycle"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L15","v":0.87},"**",null,"Gas-CC-CCS","Combined Cycle with carbon capture sequestration"]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Gas-CT-AvgCF",{"$f":"L12*8760","v":613.20000000000005},null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",2628,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",4905.6000000000004,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",7621.2,null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",4905.6000000000004,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S22)/(1+S20)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",7621.2,null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Gas-CT-AvgCF",{"$f":"L176","v":9.9160714285714295},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S25)/(1+S20) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L26","v":9.9160714285714295},null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L182","v":6.4625000000000004},null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",{"$f":"L28","v":6.4625000000000004},null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S28>0,S27*S22*(1-S28)+(1-S27)*S25,S27*S22+(1-S27)*S25)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L188","v":7.527285714285715},null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S27)*((1+S26)*(1+S20)-1)) + (S27*((1+S23)*(1+S20)-1)*(1-S28))) / (1+S20)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L30","v":7.527285714285715},null,null,"Depreciation Period*",null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P42:P44,Q42:Q44)","v":1.0212689615856547}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Gas-CT-AvgCF",{"$f":" $S$32 * (L47 + L91)","v":882.23234487614843},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:AD47,O49:AD49)","v":0.68146926271939223}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",882.23234487614843,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.2123538248537384}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",1031.7717275960852,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S29 / (1 - (1 / (1 + S29)^S21))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",1031.7717275960852,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S30 / (1 - (1 / (1 + S30)^S21))","v":6.6028615601469248E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",2153.5671638530021,null,null,"*Gas technologies may also have 20-year depreciation periods"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",2153.5671638530021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Gas-CT-AvgCF",{"$f":"(L47+L91)*($S$32-1)","v":18.373383073993601},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",18.373383073993601,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",21.487692336535602,null,null,0,0.8,{"$f":"1+(1-S28)*((1+S24)^(O42+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",21.487692336535602,null,null,1,0.1,{"$f":"1+(1-S28)*((1+S24)^(O43+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",44.850219680621571,null,null,2,0.1,{"$f":"1+(1-S28)*((1+S24)^(O44+0.5)-1)","v":1.068193885292765}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",44.850219680621571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Gas-CT-AvgCF",{"$f":"L236","v":863.85896180215479},"***","Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L47","v":863.85896180215479},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L242","v":1010.2840352595496},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.94896227547525047},0.90052940027516526,0.85456842881748352,0.81095320075994881,0.76956399469709869,0.73028719953158239,0.6930150026179388,0.65764509382280578,0.62408038468922444,0.59222874193415609,0.56200273454768179,0.5333193937996813,0.50609998549522672,0.48026979385354163,0.45575791641728636,0.43249706942920707]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",{"$f":"L49","v":1010.2840352595496},null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L248","v":2108.7169441723804}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L51","v":2108.7169441723804}]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Gas-CT-AvgCF",11.826640548481883]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L54","v":11.826640548481883}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",10.220372184133202,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",{"$f":"L56","v":10.220372184133202},null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",32.52693437806073,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L58","v":32.52693437806073},null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas-CT","Y",{"$f":"L26","v":9.9160714285714295},0,0.03,0.05,9.7999999999999997E-3,0.15,0,117,0.83299999999999996,1,0,"N"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Gas-CT-AvgCF",6.9098922624877579,null,null,"Gas-CC","Y",{"$f":"L28","v":6.4625000000000004},0,0.04,0.06,3.3E-3,0.02,0,117,0.5,0.35,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L61","v":6.9098922624877579},null,null,"Gas-CC-CCS","Y",{"$f":"L30","v":7.527285714285715},0,0.04,0.06,3.3E-3,0.02,0,11.7,0.5,0.35,0,"Y"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",2.6787463271302645,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",{"$f":"L63","v":2.6787463271302645}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",6.9343780607247805]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L65","v":6.9343780607247805}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)","Gas-CT-AvgCF",{"$f":"L296","v":3.2189216454456422}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L68","v":3.2189216454456422}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L69","v":3.2189216454456422}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",{"$f":"L70","v":3.2189216454456422}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L71","v":3.2189216454456422}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L72","v":3.2189216454456422}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Gas-CT-AvgCF",{"$f":"L68*(L26/1.023)","v":31.201424202554904}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",31.201424202554904]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",20.334585663433497]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",20.334585663433497]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",23.684988188825077]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",23.684988188825077]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Gas-CT-AvgCF",{"$f":"$S$29","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Gas-CT-AvgCF",{"$f":"L98+L105","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":" (($S$36 * $S$34 * $S$32 * (L47 * 1 + L91) +L54) * 1000 / (L12 * 8760)) + L61 + L75","v":172.56888197201545}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",69.484748416669646]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",41.933289808530176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",35.191695643507657]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",72.392050947337395]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",57.507531112493567]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":"(((L47*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L54/(8760*L12))*1000)+L61","v":138.96890895033121},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",37.723662822984572]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",21.248065949669822]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",14.63141183129366]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",47.975192632720741]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",33.351454107067013]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2015 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**The high CF represents investment into a new plant that is assumed to run more than the fleet-wide average. High CF values are from EIA's LCOE tables at https://www.eia.gov/forecasts/aeo/electricity_generation.cfm."]
[null,null,null,null,null,null,null,null,null,null,null,null,"***Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF - Low",{"$f":"$L$12","v":7.0000000000000007E-2},{"$f":"L135","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Mid",{"$f":"$L$12","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"$L$12","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$L$13","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"$L$13","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"$L$13","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$L$14","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"$L$14","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,{"$f":"V142","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"$L$14","v":0.56000000000000005},{"$f":"L143","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$L$15","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$L$15","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"$L$15","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$L$16","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"$L$16","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"$L$16","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$L$17","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,{"$f":"V150","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$L$17","v":0.87},{"$f":"L151","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"$L$17","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)",{"$f":"K135","v":"Gas-CT-AvgCF - Low"},{"$f":"L135*8760","v":613.20000000000005},613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K136","v":"Gas-CT-AvgCF - Mid"},613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005,613.20000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",4905.6000000000004,4905.6000000000004,4905.6000000000004,{"$f":"O142*8760","v":4905.6000000000004},4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"L143*8760","v":4905.6000000000004},4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",7621.2,7621.2,7621.2,{"$f":"O150*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L151*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)",{"$f":"K155","v":"Gas-CT-AvgCF - Low"},9.9160714285714295,9.86,9.8039285714285711,9.7478571428571428,9.6917857142857144,9.6357142857142861,9.579642857142856,9.5235714285714295,9.4674999999999994,9.411428571428571,9.3553571428571427,9.2992857142857144,9.243214285714286,9.1871428571428577,9.1310714285714294,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K156","v":"Gas-CT-AvgCF - Mid"},9.9160714285714295,9.86,9.8039285714285711,9.7478571428571428,9.6917857142857144,9.6357142857142861,9.579642857142856,9.5235714285714295,9.4674999999999994,9.411428571428571,9.3553571428571427,9.2992857142857144,9.243214285714286,9.1871428571428577,9.1310714285714294,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",9.9160714285714295,9.86,9.8039285714285711,9.7478571428571428,9.6917857142857144,9.6357142857142861,9.579642857142856,9.5235714285714295,9.4674999999999994,9.411428571428571,9.3553571428571427,9.2992857142857144,9.243214285714286,9.1871428571428577,9.1310714285714294,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",9.9160714285714295,9.86,9.8039285714285711,9.7478571428571428,9.6917857142857144,9.6357142857142861,9.579642857142856,9.5235714285714295,9.4674999999999994,9.411428571428571,9.3553571428571427,9.2992857142857144,9.243214285714286,9.1871428571428577,9.1310714285714294,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",9.9160714285714295,9.86,9.8039285714285711,9.7478571428571428,9.6917857142857144,9.6357142857142861,9.579642857142856,9.5235714285714295,9.4674999999999994,9.411428571428571,9.3553571428571427,9.2992857142857144,9.243214285714286,9.1871428571428577,9.1310714285714294,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",9.9160714285714295,9.86,9.8039285714285711,9.7478571428571428,9.6917857142857144,9.6357142857142861,9.579642857142856,9.5235714285714295,9.4674999999999994,9.411428571428571,9.3553571428571427,9.2992857142857144,9.243214285714286,9.1871428571428577,9.1310714285714294,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",6.4625000000000004,6.45,6.4375,6.4249999999999998,6.4124999999999996,6.4,6.3875000000000002,6.375,6.3624999999999998,6.35,6.3375000000000004,6.3250000000000002,6.3125,6.3,6.2874999999999996,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",6.4625000000000004,6.45,6.4375,6.4249999999999998,6.4124999999999996,6.4,6.3875000000000002,6.375,6.3624999999999998,6.35,6.3375000000000004,6.3250000000000002,6.3125,6.3,6.2874999999999996,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",6.4625000000000004,6.45,6.4375,6.4249999999999998,6.4124999999999996,6.4,6.3875000000000002,6.375,6.3624999999999998,6.35,6.3375000000000004,6.3250000000000002,6.3125,6.3,6.2874999999999996,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",6.4625000000000004,6.45,6.4375,6.4249999999999998,6.4124999999999996,6.4,6.3875000000000002,6.375,6.3624999999999998,6.35,6.3375000000000004,6.3250000000000002,6.3125,6.3,6.2874999999999996,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",6.4625000000000004,6.45,6.4375,6.4249999999999998,6.4124999999999996,6.4,6.3875000000000002,6.375,6.3624999999999998,6.35,6.3375000000000004,6.3250000000000002,6.3125,6.3,6.2874999999999996,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",6.4625000000000004,6.45,6.4375,6.4249999999999998,6.4124999999999996,6.4,6.3875000000000002,6.375,6.3624999999999998,6.35,6.3375000000000004,6.3250000000000002,6.3125,6.3,6.2874999999999996,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",7.527285714285715,7.5250000000000004,7.5227142857142857,7.5204285714285719,7.5181428571428572,7.5158571428571435,7.5135714285714288,7.511285714285715,7.5090000000000003,7.5067142857142857,7.5044285714285719,7.5021428571428572,7.4998571428571434,7.4975714285714288,7.495285714285715,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",7.527285714285715,7.5250000000000004,7.5227142857142857,7.5204285714285719,7.5181428571428572,7.5158571428571435,7.5135714285714288,7.511285714285715,7.5090000000000003,7.5067142857142857,7.5044285714285719,7.5021428571428572,7.4998571428571434,7.4975714285714288,7.495285714285715,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",7.527285714285715,7.5250000000000004,7.5227142857142857,7.5204285714285719,7.5181428571428572,7.5158571428571435,7.5135714285714288,7.511285714285715,7.5090000000000003,7.5067142857142857,7.5044285714285719,7.5021428571428572,7.4998571428571434,7.4975714285714288,7.495285714285715,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",7.527285714285715,7.5250000000000004,7.5227142857142857,7.5204285714285719,7.5181428571428572,7.5158571428571435,7.5135714285714288,7.511285714285715,7.5090000000000003,7.5067142857142857,7.5044285714285719,7.5021428571428572,7.4998571428571434,7.4975714285714288,7.495285714285715,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",7.527285714285715,7.5250000000000004,7.5227142857142857,7.5204285714285719,7.5181428571428572,7.5158571428571435,7.5135714285714288,7.511285714285715,7.5090000000000003,7.5067142857142857,7.5044285714285719,7.5021428571428572,7.4998571428571434,7.4975714285714288,7.495285714285715,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7.527285714285715,7.5250000000000004,7.5227142857142857,7.5204285714285719,7.5181428571428572,7.5158571428571435,7.5135714285714288,7.511285714285715,7.5090000000000003,7.5067142857142857,7.5044285714285719,7.5021428571428572,7.4998571428571434,7.4975714285714288,7.495285714285715,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)",{"$f":"K175","v":"Gas-CT-AvgCF - Low"},{"$f":"$S$32*(L235+L357)","v":882.23234487614843},882.23234487614843,878.05259705955302,880.50474366765013,877.16081234046806,875.62469811330561,873.87341319273446,874.53760709498044,871.9941713262034,870.50300774397317,869.8504378448348,863.3258369091991,857.15680150726428,848.51409107551729,842.99801876880645,836.81838237883744,832.42851247287058,827.57702811821605,822.92525697950305,819.63237805602887,816.6242543014904,812.57729476422367,808.018808787284,805.70978408513906,802.57538071606859,799.04820111154959,795.78449750096036,793.49323378536974,791.07717429729519,788.57979073733406,786.67191733265531,785.15524521472798,783.37043870026002,781.03784852504509,779.50926788758125,773.07255640417316]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K176","v":"Gas-CT-AvgCF - Mid"},882.23234487614843,882.23234487614843,878.05259705955302,880.50474366765013,877.16081234046806,875.62469811330561,873.87341319273446,874.53760709498044,871.9941713262034,870.50300774397317,869.8504378448348,863.3258369091991,857.15680150726428,848.51409107551729,842.99801876880645,836.81838237883744,832.42851247287058,827.57702811821605,822.92525697950305,819.63237805602887,816.6242543014904,812.57729476422367,808.018808787284,805.70978408513906,802.57538071606859,799.04820111154959,795.78449750096036,793.49323378536974,791.07717429729519,788.57979073733406,786.67191733265531,785.15524521472798,783.37043870026002,781.03784852504509,779.50926788758125,773.07255640417316]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",882.23234487614843,882.23234487614843,878.05259705955302,880.50474366765013,877.16081234046806,875.62469811330561,873.87341319273446,874.53760709498044,871.9941713262034,870.50300774397317,869.8504378448348,863.3258369091991,857.15680150726428,848.51409107551729,842.99801876880645,836.81838237883744,832.42851247287058,827.57702811821605,822.92525697950305,819.63237805602887,816.6242543014904,812.57729476422367,808.018808787284,805.70978408513906,802.57538071606859,799.04820111154959,795.78449750096036,793.49323378536974,791.07717429729519,788.57979073733406,786.67191733265531,785.15524521472798,783.37043870026002,781.03784852504509,779.50926788758125,773.07255640417316]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",882.23234487614843,882.23234487614843,878.05259705955302,880.50474366765013,877.16081234046806,875.62469811330561,873.87341319273446,874.53760709498044,871.9941713262034,870.50300774397317,869.8504378448348,863.3258369091991,857.15680150726428,848.51409107551729,842.99801876880645,836.81838237883744,832.42851247287058,827.57702811821605,822.92525697950305,819.63237805602887,816.6242543014904,812.57729476422367,808.018808787284,805.70978408513906,802.57538071606859,799.04820111154959,795.78449750096036,793.49323378536974,791.07717429729519,788.57979073733406,786.67191733265531,785.15524521472798,783.37043870026002,781.03784852504509,779.50926788758125,773.07255640417316]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",882.23234487614843,882.23234487614843,878.05259705955302,880.50474366765013,877.16081234046806,875.62469811330561,873.87341319273446,874.53760709498044,871.9941713262034,870.50300774397317,869.8504378448348,863.3258369091991,857.15680150726428,848.51409107551729,842.99801876880645,836.81838237883744,832.42851247287058,827.57702811821605,822.92525697950305,819.63237805602887,816.6242543014904,812.57729476422367,808.018808787284,805.70978408513906,802.57538071606859,799.04820111154959,795.78449750096036,793.49323378536974,791.07717429729519,788.57979073733406,786.67191733265531,785.15524521472798,783.37043870026002,781.03784852504509,779.50926788758125,773.07255640417316]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",882.23234487614843,882.23234487614843,878.05259705955302,880.50474366765013,877.16081234046806,875.62469811330561,873.87341319273446,874.53760709498044,871.9941713262034,870.50300774397317,869.8504378448348,863.3258369091991,857.15680150726428,848.51409107551729,842.99801876880645,836.81838237883744,832.42851247287058,827.57702811821605,822.92525697950305,819.63237805602887,816.6242543014904,812.57729476422367,808.018808787284,805.70978408513906,802.57538071606859,799.04820111154959,795.78449750096036,793.49323378536974,791.07717429729519,788.57979073733406,786.67191733265531,785.15524521472798,783.37043870026002,781.03784852504509,779.50926788758125,773.07255640417316]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",1031.7717275960852,1031.7717275960852,1025.0496411600748,1026.0782765816632,1026.2802411891905,1024.5652376114001,1022.6202039925655,1023.4806527159819,1020.5873526415686,1018.9262059993699,1018.4730075362253,1011.4137475978993,1004.6049315039177,995.51336982955729,989.7418076048674,983.24450921022481,978.46691892421597,973.09929665574657,968.03110970123907,964.55547254008513,961.17791760529633,956.7032568773069,951.65159403509995,949.11251597137584,945.70748614203933,941.70535056870756,938.04778067119605,935.45265020432612,932.74623695778428,929.92683093002177,927.63652262436949,925.78325596423338,923.61377117209975,920.79858800734098,918.93122047284044,911.27823243830323]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",1031.7717275960852,1031.7717275960852,1025.0496411600748,{"$f":"$S$32*(O242+O364)","v":1026.0782765816632},1026.2802411891905,1024.5652376114001,1022.6202039925655,1023.4806527159819,1020.5873526415686,1018.9262059993699,1018.4730075362253,1011.4137475978993,1004.6049315039177,995.51336982955729,989.7418076048674,983.24450921022481,978.46691892421597,973.09929665574657,968.03110970123907,964.55547254008513,961.17791760529633,956.7032568773069,951.65159403509995,949.11251597137584,945.70748614203933,941.70535056870756,938.04778067119605,935.45265020432612,932.74623695778428,929.92683093002177,927.63652262436949,925.78325596423338,923.61377117209975,920.79858800734098,918.93122047284044,911.27823243830323]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"$S$32*(L243+L365)","v":1031.7717275960852},1031.7717275960852,1025.0496411600748,1026.0782765816632,1026.2802411891905,1024.5652376114001,1022.6202039925655,1023.4806527159819,1020.5873526415686,1018.9262059993699,1018.4730075362253,1011.4137475978993,1004.6049315039177,995.51336982955729,989.7418076048674,983.24450921022481,978.46691892421597,973.09929665574657,968.03110970123907,964.55547254008513,961.17791760529633,956.7032568773069,951.65159403509995,949.11251597137584,945.70748614203933,941.70535056870756,938.04778067119605,935.45265020432612,932.74623695778428,929.92683093002177,927.63652262436949,925.78325596423338,923.61377117209975,920.79858800734098,918.93122047284044,911.27823243830323]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",1031.7717275960852,1031.7717275960852,1025.0496411600748,1026.0782765816632,1026.2802411891905,1024.5652376114001,1022.6202039925655,1023.4806527159819,1020.5873526415686,1018.9262059993699,1018.4730075362253,1011.4137475978993,1004.6049315039177,995.51336982955729,989.7418076048674,983.24450921022481,978.46691892421597,973.09929665574657,968.03110970123907,964.55547254008513,961.17791760529633,956.7032568773069,951.65159403509995,949.11251597137584,945.70748614203933,941.70535056870756,938.04778067119605,935.45265020432612,932.74623695778428,929.92683093002177,927.63652262436949,925.78325596423338,923.61377117209975,920.79858800734098,918.93122047284044,911.27823243830323]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",1031.7717275960852,1031.7717275960852,1025.0496411600748,1026.0782765816632,1026.2802411891905,1024.5652376114001,1022.6202039925655,1023.4806527159819,1020.5873526415686,1018.9262059993699,1018.4730075362253,1011.4137475978993,1004.6049315039177,995.51336982955729,989.7418076048674,983.24450921022481,978.46691892421597,973.09929665574657,968.03110970123907,964.55547254008513,961.17791760529633,956.7032568773069,951.65159403509995,949.11251597137584,945.70748614203933,941.70535056870756,938.04778067119605,935.45265020432612,932.74623695778428,929.92683093002177,927.63652262436949,925.78325596423338,923.61377117209975,920.79858800734098,918.93122047284044,911.27823243830323]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",1031.7717275960852,1031.7717275960852,1025.0496411600748,1026.0782765816632,1026.2802411891905,1024.5652376114001,1022.6202039925655,1023.4806527159819,1020.5873526415686,1018.9262059993699,1018.4730075362253,1011.4137475978993,1004.6049315039177,995.51336982955729,989.7418076048674,983.24450921022481,978.46691892421597,973.09929665574657,968.03110970123907,964.55547254008513,961.17791760529633,956.7032568773069,951.65159403509995,949.11251597137584,945.70748614203933,941.70535056870756,938.04778067119605,935.45265020432612,932.74623695778428,929.92683093002177,927.63652262436949,925.78325596423338,923.61377117209975,920.79858800734098,918.93122047284044,911.27823243830323]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",2153.5671638530021,2153.5671638530021,2135.0459142561263,2132.6894268427332,2128.6053822659546,2118.2567862107035,2107.3543967160654,2102.2622631513786,2089.4327435761465,2079.1153366529752,2070.5548217691171,2047.7400138847004,2025.9615522471872,1997.7087155222991,1977.2062329150094,1955.0853730232159,1937.6018907981875,1919.1118549901698,1901.0160746693525,1886.0636242984699,1872.0788289691254,1855.5421915814154,1837.8130112011543,1825.4016518794599,1810.950176320252,1795.8228215855245,1781.240414220832,1768.9710363604163,1756.3563280856445,1743.5847727223759,1732.4085315615218,1722.1353752674577,1711.2713455239448,1699.2150808045335,1688.5806236234162,1664.8170605490436]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",2153.5671638530021,2153.5671638530021,2135.0459142561263,2132.6894268427332,2128.6053822659546,2118.2567862107035,2107.3543967160654,2102.2622631513786,2089.4327435761465,2079.1153366529752,2070.5548217691171,2047.7400138847004,2025.9615522471872,1997.7087155222991,1977.2062329150094,1955.0853730232159,1937.6018907981875,1919.1118549901698,1901.0160746693525,1886.0636242984699,1872.0788289691254,1855.5421915814154,1837.8130112011543,1825.4016518794599,1810.950176320252,1795.8228215855245,1781.240414220832,1768.9710363604163,1756.3563280856445,1743.5847727223759,1732.4085315615218,1722.1353752674577,1711.2713455239448,1699.2150808045335,1688.5806236234162,1664.8170605490436]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",2153.5671638530021,2153.5671638530021,2135.0459142561263,2132.6894268427332,2128.6053822659546,2118.2567862107035,2107.3543967160654,2102.2622631513786,2089.4327435761465,2079.1153366529752,2070.5548217691171,2047.7400138847004,2025.9615522471872,1997.7087155222991,1977.2062329150094,1955.0853730232159,1937.6018907981875,1919.1118549901698,1901.0160746693525,1886.0636242984699,1872.0788289691254,1855.5421915814154,1837.8130112011543,1825.4016518794599,1810.950176320252,1795.8228215855245,1781.240414220832,1768.9710363604163,1756.3563280856445,1743.5847727223759,1732.4085315615218,1722.1353752674577,1711.2713455239448,1699.2150808045335,1688.5806236234162,1664.8170605490436]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",2153.5671638530021,2153.5671638530021,2135.0459142561263,{"$f":"$S$32*(O250+O372)","v":2132.6894268427332},2128.6053822659546,2118.2567862107035,2107.3543967160654,2102.2622631513786,2089.4327435761465,2079.1153366529752,2070.5548217691171,2047.7400138847004,2025.9615522471872,1997.7087155222991,1977.2062329150094,1955.0853730232159,1937.6018907981875,1919.1118549901698,1901.0160746693525,1886.0636242984699,1872.0788289691254,1855.5421915814154,1837.8130112011543,1825.4016518794599,1810.950176320252,1795.8228215855245,1781.240414220832,1768.9710363604163,1756.3563280856445,1743.5847727223759,1732.4085315615218,1722.1353752674577,1711.2713455239448,1699.2150808045335,1688.5806236234162,1664.8170605490436]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$S$32*(L251+L373)","v":2153.5671638530021},2153.5671638530021,2135.0459142561263,2132.6894268427332,2128.6053822659546,2118.2567862107035,2107.3543967160654,2102.2622631513786,2089.4327435761465,2079.1153366529752,2070.5548217691171,2047.7400138847004,2025.9615522471872,1997.7087155222991,1977.2062329150094,1955.0853730232159,1937.6018907981875,1919.1118549901698,1901.0160746693525,1886.0636242984699,1872.0788289691254,1855.5421915814154,1837.8130112011543,1825.4016518794599,1810.950176320252,1795.8228215855245,1781.240414220832,1768.9710363604163,1756.3563280856445,1743.5847727223759,1732.4085315615218,1722.1353752674577,1711.2713455239448,1699.2150808045335,1688.5806236234162,1664.8170605490436]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",2153.5671638530021,2153.5671638530021,2135.0459142561263,2132.6894268427332,2128.6053822659546,2118.2567862107035,2107.3543967160654,2102.2622631513786,2089.4327435761465,2079.1153366529752,2070.5548217691171,2047.7400138847004,2025.9615522471872,1997.7087155222991,1977.2062329150094,1955.0853730232159,1937.6018907981875,1919.1118549901698,1901.0160746693525,1886.0636242984699,1872.0788289691254,1855.5421915814154,1837.8130112011543,1825.4016518794599,1810.950176320252,1795.8228215855245,1781.240414220832,1768.9710363604163,1756.3563280856445,1743.5847727223759,1732.4085315615218,1722.1353752674577,1711.2713455239448,1699.2150808045335,1688.5806236234162,1664.8170605490436]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)",{"$f":"K195","v":"Gas-CT-AvgCF - Low"},{"$f":"(L235+L357)*($S$32-1)","v":18.373383073993601},18.373383073993601,18.286335587882924,18.337404027218469,18.267763266930917,18.235772130690009,18.199299846598137,18.213132358036031,18.160162729371599,18.129107735886691,18.115517306099047,17.97963587634689,17.851159459340561,17.671166251788893,17.556288453277354,17.427591259946915,17.336167768283108,17.235130687696284,17.138252837319897,17.069675295101394,17.007028067988141,16.922746032428005,16.827810940127009,16.779723159593665,16.714446031473372,16.640988940015561,16.573019003268627,16.525301113288069,16.474984224815586,16.422973680091904,16.383240282054032,16.351654047450229,16.31448364217804,16.265905086775071,16.234070845177914,16.100019802379169]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K196","v":"Gas-CT-AvgCF - Mid"},18.373383073993601,18.373383073993601,18.286335587882924,18.337404027218469,18.267763266930917,18.235772130690009,18.199299846598137,18.213132358036031,18.160162729371599,18.129107735886691,18.115517306099047,17.97963587634689,17.851159459340561,17.671166251788893,17.556288453277354,17.427591259946915,17.336167768283108,17.235130687696284,17.138252837319897,17.069675295101394,17.007028067988141,16.922746032428005,16.827810940127009,16.779723159593665,16.714446031473372,16.640988940015561,16.573019003268627,16.525301113288069,16.474984224815586,16.422973680091904,16.383240282054032,16.351654047450229,16.31448364217804,16.265905086775071,16.234070845177914,16.100019802379169]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",18.373383073993601,18.373383073993601,18.286335587882924,18.337404027218469,18.267763266930917,18.235772130690009,18.199299846598137,18.213132358036031,18.160162729371599,18.129107735886691,18.115517306099047,17.97963587634689,17.851159459340561,17.671166251788893,17.556288453277354,17.427591259946915,17.336167768283108,17.235130687696284,17.138252837319897,17.069675295101394,17.007028067988141,16.922746032428005,16.827810940127009,16.779723159593665,16.714446031473372,16.640988940015561,16.573019003268627,16.525301113288069,16.474984224815586,16.422973680091904,16.383240282054032,16.351654047450229,16.31448364217804,16.265905086775071,16.234070845177914,16.100019802379169]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",18.373383073993601,18.373383073993601,18.286335587882924,18.337404027218469,18.267763266930917,18.235772130690009,18.199299846598137,18.213132358036031,18.160162729371599,18.129107735886691,18.115517306099047,17.97963587634689,17.851159459340561,17.671166251788893,17.556288453277354,17.427591259946915,17.336167768283108,17.235130687696284,17.138252837319897,17.069675295101394,17.007028067988141,16.922746032428005,16.827810940127009,16.779723159593665,16.714446031473372,16.640988940015561,16.573019003268627,16.525301113288069,16.474984224815586,16.422973680091904,16.383240282054032,16.351654047450229,16.31448364217804,16.265905086775071,16.234070845177914,16.100019802379169]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",18.373383073993601,18.373383073993601,18.286335587882924,18.337404027218469,18.267763266930917,18.235772130690009,18.199299846598137,18.213132358036031,18.160162729371599,18.129107735886691,18.115517306099047,17.97963587634689,17.851159459340561,17.671166251788893,17.556288453277354,17.427591259946915,17.336167768283108,17.235130687696284,17.138252837319897,17.069675295101394,17.007028067988141,16.922746032428005,16.827810940127009,16.779723159593665,16.714446031473372,16.640988940015561,16.573019003268627,16.525301113288069,16.474984224815586,16.422973680091904,16.383240282054032,16.351654047450229,16.31448364217804,16.265905086775071,16.234070845177914,16.100019802379169]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",18.373383073993601,18.373383073993601,18.286335587882924,18.337404027218469,18.267763266930917,18.235772130690009,18.199299846598137,18.213132358036031,18.160162729371599,18.129107735886691,18.115517306099047,17.97963587634689,17.851159459340561,17.671166251788893,17.556288453277354,17.427591259946915,17.336167768283108,17.235130687696284,17.138252837319897,17.069675295101394,17.007028067988141,16.922746032428005,16.827810940127009,16.779723159593665,16.714446031473372,16.640988940015561,16.573019003268627,16.525301113288069,16.474984224815586,16.422973680091904,16.383240282054032,16.351654047450229,16.31448364217804,16.265905086775071,16.234070845177914,16.100019802379169]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",21.487692336535602,21.487692336535602,21.347698071008356,21.369120446592394,21.373326564315281,21.33760987597233,21.297102578798068,21.315022295868832,21.254766388313467,21.22017132525955,21.2107330077684,21.063716762196531,20.921916263607173,20.732575273839547,20.612376638745857,20.477063812091821,20.377565650405451,20.265779474453208,20.160229342510519,20.087845674694471,20.017504668687664,19.924315322186153,19.819109321635857,19.766230446597419,19.695317248054966,19.611968716990617,19.53579611547903,19.481749892313761,19.42538609243265,19.366669103319676,19.318971110719769,19.280374953502566,19.235193233074181,19.1765641893648,19.137674367142139,18.978293131988057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",21.487692336535602,21.487692336535602,21.347698071008356,{"$f":"(O242+O364)*($S$32-1)","v":21.369120446592394},21.373326564315281,21.33760987597233,21.297102578798068,21.315022295868832,21.254766388313467,21.22017132525955,21.2107330077684,21.063716762196531,20.921916263607173,20.732575273839547,20.612376638745857,20.477063812091821,20.377565650405451,20.265779474453208,20.160229342510519,20.087845674694471,20.017504668687664,19.924315322186153,19.819109321635857,19.766230446597419,19.695317248054966,19.611968716990617,19.53579611547903,19.481749892313761,19.42538609243265,19.366669103319676,19.318971110719769,19.280374953502566,19.235193233074181,19.1765641893648,19.137674367142139,18.978293131988057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"(L243+L365)*($S$32-1)","v":21.487692336535602},21.487692336535602,21.347698071008356,21.369120446592394,21.373326564315281,21.33760987597233,21.297102578798068,21.315022295868832,21.254766388313467,21.22017132525955,21.2107330077684,21.063716762196531,20.921916263607173,20.732575273839547,20.612376638745857,20.477063812091821,20.377565650405451,20.265779474453208,20.160229342510519,20.087845674694471,20.017504668687664,19.924315322186153,19.819109321635857,19.766230446597419,19.695317248054966,19.611968716990617,19.53579611547903,19.481749892313761,19.42538609243265,19.366669103319676,19.318971110719769,19.280374953502566,19.235193233074181,19.1765641893648,19.137674367142139,18.978293131988057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",21.487692336535602,21.487692336535602,21.347698071008356,21.369120446592394,21.373326564315281,21.33760987597233,21.297102578798068,21.315022295868832,21.254766388313467,21.22017132525955,21.2107330077684,21.063716762196531,20.921916263607173,20.732575273839547,20.612376638745857,20.477063812091821,20.377565650405451,20.265779474453208,20.160229342510519,20.087845674694471,20.017504668687664,19.924315322186153,19.819109321635857,19.766230446597419,19.695317248054966,19.611968716990617,19.53579611547903,19.481749892313761,19.42538609243265,19.366669103319676,19.318971110719769,19.280374953502566,19.235193233074181,19.1765641893648,19.137674367142139,18.978293131988057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",21.487692336535602,21.487692336535602,21.347698071008356,21.369120446592394,21.373326564315281,21.33760987597233,21.297102578798068,21.315022295868832,21.254766388313467,21.22017132525955,21.2107330077684,21.063716762196531,20.921916263607173,20.732575273839547,20.612376638745857,20.477063812091821,20.377565650405451,20.265779474453208,20.160229342510519,20.087845674694471,20.017504668687664,19.924315322186153,19.819109321635857,19.766230446597419,19.695317248054966,19.611968716990617,19.53579611547903,19.481749892313761,19.42538609243265,19.366669103319676,19.318971110719769,19.280374953502566,19.235193233074181,19.1765641893648,19.137674367142139,18.978293131988057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",21.487692336535602,21.487692336535602,21.347698071008356,21.369120446592394,21.373326564315281,21.33760987597233,21.297102578798068,21.315022295868832,21.254766388313467,21.22017132525955,21.2107330077684,21.063716762196531,20.921916263607173,20.732575273839547,20.612376638745857,20.477063812091821,20.377565650405451,20.265779474453208,20.160229342510519,20.087845674694471,20.017504668687664,19.924315322186153,19.819109321635857,19.766230446597419,19.695317248054966,19.611968716990617,19.53579611547903,19.481749892313761,19.42538609243265,19.366669103319676,19.318971110719769,19.280374953502566,19.235193233074181,19.1765641893648,19.137674367142139,18.978293131988057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",44.850219680621571,44.850219680621571,44.464495879143605,44.415419639526263,44.330365270417907,44.114845265165961,43.887791950049767,43.781743105670721,43.514555352716442,43.299684892762592,43.121403490833458,42.64626198479538,42.192703440096501,41.604309469859288,41.177324482175003,40.716635146674477,40.352523902903535,39.967450160226079,39.590587187803678,39.279187248598696,38.987939706735425,38.64354746670395,38.274319309737884,38.015840168034586,37.714873537219148,37.399831037302235,37.096137618886324,36.840615385068617,36.577901295242768,36.311920705772323,36.079164152050033,35.865215256312879,35.638960821906664,35.387876885324957,35.166403532293351,34.67150323748524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",44.850219680621571,44.850219680621571,44.464495879143605,44.415419639526263,44.330365270417907,44.114845265165961,43.887791950049767,43.781743105670721,43.514555352716442,43.299684892762592,43.121403490833458,42.64626198479538,42.192703440096501,41.604309469859288,41.177324482175003,40.716635146674477,40.352523902903535,39.967450160226079,39.590587187803678,39.279187248598696,38.987939706735425,38.64354746670395,38.274319309737884,38.015840168034586,37.714873537219148,37.399831037302235,37.096137618886324,36.840615385068617,36.577901295242768,36.311920705772323,36.079164152050033,35.865215256312879,35.638960821906664,35.387876885324957,35.166403532293351,34.67150323748524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",44.850219680621571,44.850219680621571,44.464495879143605,44.415419639526263,44.330365270417907,44.114845265165961,43.887791950049767,43.781743105670721,43.514555352716442,43.299684892762592,43.121403490833458,42.64626198479538,42.192703440096501,41.604309469859288,41.177324482175003,40.716635146674477,40.352523902903535,39.967450160226079,39.590587187803678,39.279187248598696,38.987939706735425,38.64354746670395,38.274319309737884,38.015840168034586,37.714873537219148,37.399831037302235,37.096137618886324,36.840615385068617,36.577901295242768,36.311920705772323,36.079164152050033,35.865215256312879,35.638960821906664,35.387876885324957,35.166403532293351,34.67150323748524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",44.850219680621571,44.850219680621571,44.464495879143605,{"$f":"(O250+O372)*($S$32-1)","v":44.415419639526263},44.330365270417907,44.114845265165961,43.887791950049767,43.781743105670721,43.514555352716442,43.299684892762592,43.121403490833458,42.64626198479538,42.192703440096501,41.604309469859288,41.177324482175003,40.716635146674477,40.352523902903535,39.967450160226079,39.590587187803678,39.279187248598696,38.987939706735425,38.64354746670395,38.274319309737884,38.015840168034586,37.714873537219148,37.399831037302235,37.096137618886324,36.840615385068617,36.577901295242768,36.311920705772323,36.079164152050033,35.865215256312879,35.638960821906664,35.387876885324957,35.166403532293351,34.67150323748524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"(L251+L373)*($S$32-1)","v":44.850219680621571},44.850219680621571,44.464495879143605,44.415419639526263,44.330365270417907,44.114845265165961,43.887791950049767,43.781743105670721,43.514555352716442,43.299684892762592,43.121403490833458,42.64626198479538,42.192703440096501,41.604309469859288,41.177324482175003,40.716635146674477,40.352523902903535,39.967450160226079,39.590587187803678,39.279187248598696,38.987939706735425,38.64354746670395,38.274319309737884,38.015840168034586,37.714873537219148,37.399831037302235,37.096137618886324,36.840615385068617,36.577901295242768,36.311920705772323,36.079164152050033,35.865215256312879,35.638960821906664,35.387876885324957,35.166403532293351,34.67150323748524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",44.850219680621571,44.850219680621571,44.464495879143605,44.415419639526263,44.330365270417907,44.114845265165961,43.887791950049767,43.781743105670721,43.514555352716442,43.299684892762592,43.121403490833458,42.64626198479538,42.192703440096501,41.604309469859288,41.177324482175003,40.716635146674477,40.352523902903535,39.967450160226079,39.590587187803678,39.279187248598696,38.987939706735425,38.64354746670395,38.274319309737884,38.015840168034586,37.714873537219148,37.399831037302235,37.096137618886324,36.840615385068617,36.577901295242768,36.311920705772323,36.079164152050033,35.865215256312879,35.638960821906664,35.387876885324957,35.166403532293351,34.67150323748524]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *",{"$f":"K215","v":"Gas-CT-AvgCF - Low"},863.85896180215479,863.85896180215479,859.76626147167008,862.16733964043169,858.8930490735371,857.38892598261555,855.67411334613632,856.32447473694447,853.83400859683184,852.37390000808648,851.73492053873576,845.34620103285226,839.3056420479237,830.84292482372837,825.44173031552907,819.39079111889055,815.0923447045875,810.34189743051979,805.78700414218315,802.56270276092744,799.61722623350227,795.65454873179567,791.19099784715695,788.93006092554538,785.86093468459524,782.40721217153407,779.2114784976917,776.9679326720817,774.60219007247963,772.15681705724216,770.28867705060122,768.80359116727777,767.05595505808196,764.77194343827,763.27519704240331,756.97253660179399]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K216","v":"Gas-CT-AvgCF - Mid"},863.85896180215479,863.85896180215479,859.76626147167008,862.16733964043169,858.8930490735371,857.38892598261555,855.67411334613632,856.32447473694447,853.83400859683184,852.37390000808648,851.73492053873576,845.34620103285226,839.3056420479237,830.84292482372837,825.44173031552907,819.39079111889055,815.0923447045875,810.34189743051979,805.78700414218315,802.56270276092744,799.61722623350227,795.65454873179567,791.19099784715695,788.93006092554538,785.86093468459524,782.40721217153407,779.2114784976917,776.9679326720817,774.60219007247963,772.15681705724216,770.28867705060122,768.80359116727777,767.05595505808196,764.77194343827,763.27519704240331,756.97253660179399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",863.85896180215479,863.85896180215479,859.76626147167008,862.16733964043169,858.8930490735371,857.38892598261555,855.67411334613632,856.32447473694447,853.83400859683184,852.37390000808648,851.73492053873576,845.34620103285226,839.3056420479237,830.84292482372837,825.44173031552907,819.39079111889055,815.0923447045875,810.34189743051979,805.78700414218315,802.56270276092744,799.61722623350227,795.65454873179567,791.19099784715695,788.93006092554538,785.86093468459524,782.40721217153407,779.2114784976917,776.9679326720817,774.60219007247963,772.15681705724216,770.28867705060122,768.80359116727777,767.05595505808196,764.77194343827,763.27519704240331,756.97253660179399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",863.85896180215479,863.85896180215479,859.76626147167008,862.16733964043169,858.8930490735371,857.38892598261555,855.67411334613632,856.32447473694447,853.83400859683184,852.37390000808648,851.73492053873576,845.34620103285226,839.3056420479237,830.84292482372837,825.44173031552907,819.39079111889055,815.0923447045875,810.34189743051979,805.78700414218315,802.56270276092744,799.61722623350227,795.65454873179567,791.19099784715695,788.93006092554538,785.86093468459524,782.40721217153407,779.2114784976917,776.9679326720817,774.60219007247963,772.15681705724216,770.28867705060122,768.80359116727777,767.05595505808196,764.77194343827,763.27519704240331,756.97253660179399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",863.85896180215479,863.85896180215479,859.76626147167008,862.16733964043169,858.8930490735371,857.38892598261555,855.67411334613632,856.32447473694447,853.83400859683184,852.37390000808648,851.73492053873576,845.34620103285226,839.3056420479237,830.84292482372837,825.44173031552907,819.39079111889055,815.0923447045875,810.34189743051979,805.78700414218315,802.56270276092744,799.61722623350227,795.65454873179567,791.19099784715695,788.93006092554538,785.86093468459524,782.40721217153407,779.2114784976917,776.9679326720817,774.60219007247963,772.15681705724216,770.28867705060122,768.80359116727777,767.05595505808196,764.77194343827,763.27519704240331,756.97253660179399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",863.85896180215479,863.85896180215479,859.76626147167008,862.16733964043169,858.8930490735371,857.38892598261555,855.67411334613632,856.32447473694447,853.83400859683184,852.37390000808648,851.73492053873576,845.34620103285226,839.3056420479237,830.84292482372837,825.44173031552907,819.39079111889055,815.0923447045875,810.34189743051979,805.78700414218315,802.56270276092744,799.61722623350227,795.65454873179567,791.19099784715695,788.93006092554538,785.86093468459524,782.40721217153407,779.2114784976917,776.9679326720817,774.60219007247963,772.15681705724216,770.28867705060122,768.80359116727777,767.05595505808196,764.77194343827,763.27519704240331,756.97253660179399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",1010.2840352595496,1010.2840352595496,1003.7019430890665,1004.7091561350709,1004.9069146248753,1003.2276277354277,1001.3231014137674,1002.1656304201131,999.33258625325516,997.70603467411036,997.26227452845683,990.35003083570268,983.68301524031051,974.78079455571776,969.1294309661215,962.76744539813296,958.0893532738105,952.83351718129336,947.87088035872853,944.46762686539068,941.16041293660862,936.7789415551207,931.83248471346405,929.34628552477841,926.01216889398438,922.09338185171691,918.51198455571705,915.9709003120123,913.32085086535164,910.56016182670214,908.31755151364973,906.50288101073079,904.3785779390256,901.62202381797613,899.79354610569828,892.2999393063152]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",1010.2840352595496,1010.2840352595496,1003.7019430890665,1004.7091561350709,1004.9069146248753,1003.2276277354277,1001.3231014137674,1002.1656304201131,999.33258625325516,997.70603467411036,997.26227452845683,990.35003083570268,983.68301524031051,974.78079455571776,969.1294309661215,962.76744539813296,958.0893532738105,952.83351718129336,947.87088035872853,944.46762686539068,941.16041293660862,936.7789415551207,931.83248471346405,929.34628552477841,926.01216889398438,922.09338185171691,918.51198455571705,915.9709003120123,913.32085086535164,910.56016182670214,908.31755151364973,906.50288101073079,904.3785779390256,901.62202381797613,899.79354610569828,892.2999393063152]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",1010.2840352595496,1010.2840352595496,1003.7019430890665,1004.7091561350709,1004.9069146248753,1003.2276277354277,1001.3231014137674,1002.1656304201131,999.33258625325516,997.70603467411036,997.26227452845683,990.35003083570268,983.68301524031051,974.78079455571776,969.1294309661215,962.76744539813296,958.0893532738105,952.83351718129336,947.87088035872853,944.46762686539068,941.16041293660862,936.7789415551207,931.83248471346405,929.34628552477841,926.01216889398438,922.09338185171691,918.51198455571705,915.9709003120123,913.32085086535164,910.56016182670214,908.31755151364973,906.50288101073079,904.3785779390256,901.62202381797613,899.79354610569828,892.2999393063152]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",1010.2840352595496,1010.2840352595496,1003.7019430890665,1004.7091561350709,1004.9069146248753,1003.2276277354277,1001.3231014137674,1002.1656304201131,999.33258625325516,997.70603467411036,997.26227452845683,990.35003083570268,983.68301524031051,974.78079455571776,969.1294309661215,962.76744539813296,958.0893532738105,952.83351718129336,947.87088035872853,944.46762686539068,941.16041293660862,936.7789415551207,931.83248471346405,929.34628552477841,926.01216889398438,922.09338185171691,918.51198455571705,915.9709003120123,913.32085086535164,910.56016182670214,908.31755151364973,906.50288101073079,904.3785779390256,901.62202381797613,899.79354610569828,892.2999393063152]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",1010.2840352595496,1010.2840352595496,1003.7019430890665,1004.7091561350709,1004.9069146248753,1003.2276277354277,1001.3231014137674,1002.1656304201131,999.33258625325516,997.70603467411036,997.26227452845683,990.35003083570268,983.68301524031051,974.78079455571776,969.1294309661215,962.76744539813296,958.0893532738105,952.83351718129336,947.87088035872853,944.46762686539068,941.16041293660862,936.7789415551207,931.83248471346405,929.34628552477841,926.01216889398438,922.09338185171691,918.51198455571705,915.9709003120123,913.32085086535164,910.56016182670214,908.31755151364973,906.50288101073079,904.3785779390256,901.62202381797613,899.79354610569828,892.2999393063152]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",1010.2840352595496,1010.2840352595496,1003.7019430890665,1004.7091561350709,1004.9069146248753,1003.2276277354277,1001.3231014137674,1002.1656304201131,999.33258625325516,997.70603467411036,997.26227452845683,990.35003083570268,983.68301524031051,974.78079455571776,969.1294309661215,962.76744539813296,958.0893532738105,952.83351718129336,947.87088035872853,944.46762686539068,941.16041293660862,936.7789415551207,931.83248471346405,929.34628552477841,926.01216889398438,922.09338185171691,918.51198455571705,915.9709003120123,913.32085086535164,910.56016182670214,908.31755151364973,906.50288101073079,904.3785779390256,901.62202381797613,899.79354610569828,892.2999393063152]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",2108.7169441723804,2108.7169441723804,2090.5814183769826,2088.274007203207,2084.2750169955366,2074.1419409455375,2063.4666047660157,2058.4805200457081,2045.91818822343,2035.8156517602124,2027.4334182782839,2005.0937518999051,1983.7688488070908,1956.1044060524398,1936.0289084328344,1914.3687378765414,1897.2493668952839,1879.1444048299438,1861.4254874815488,1846.7844370498713,1833.09088926239,1816.8986441147115,1799.5386918914164,1787.3858117114253,1773.2353027830329,1758.4229905482223,1744.1442766019456,1732.1304209753478,1719.7784267904017,1707.2728520166036,1696.3293674094718,1686.2701600111448,1675.6323847020381,1663.8272039192086,1653.4142200911228,1630.1455573115584]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",2108.7169441723804,2108.7169441723804,2090.5814183769826,2088.274007203207,2084.2750169955366,2074.1419409455375,2063.4666047660157,2058.4805200457081,2045.91818822343,2035.8156517602124,2027.4334182782839,2005.0937518999051,1983.7688488070908,1956.1044060524398,1936.0289084328344,1914.3687378765414,1897.2493668952839,1879.1444048299438,1861.4254874815488,1846.7844370498713,1833.09088926239,1816.8986441147115,1799.5386918914164,1787.3858117114253,1773.2353027830329,1758.4229905482223,1744.1442766019456,1732.1304209753478,1719.7784267904017,1707.2728520166036,1696.3293674094718,1686.2701600111448,1675.6323847020381,1663.8272039192086,1653.4142200911228,1630.1455573115584]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",2108.7169441723804,2108.7169441723804,2090.5814183769826,2088.274007203207,2084.2750169955366,2074.1419409455375,2063.4666047660157,2058.4805200457081,2045.91818822343,2035.8156517602124,2027.4334182782839,2005.0937518999051,1983.7688488070908,1956.1044060524398,1936.0289084328344,1914.3687378765414,1897.2493668952839,1879.1444048299438,1861.4254874815488,1846.7844370498713,1833.09088926239,1816.8986441147115,1799.5386918914164,1787.3858117114253,1773.2353027830329,1758.4229905482223,1744.1442766019456,1732.1304209753478,1719.7784267904017,1707.2728520166036,1696.3293674094718,1686.2701600111448,1675.6323847020381,1663.8272039192086,1653.4142200911228,1630.1455573115584]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",2108.7169441723804,2108.7169441723804,2090.5814183769826,2088.274007203207,2084.2750169955366,2074.1419409455375,2063.4666047660157,2058.4805200457081,2045.91818822343,2035.8156517602124,2027.4334182782839,2005.0937518999051,1983.7688488070908,1956.1044060524398,1936.0289084328344,1914.3687378765414,1897.2493668952839,1879.1444048299438,1861.4254874815488,1846.7844370498713,1833.09088926239,1816.8986441147115,1799.5386918914164,1787.3858117114253,1773.2353027830329,1758.4229905482223,1744.1442766019456,1732.1304209753478,1719.7784267904017,1707.2728520166036,1696.3293674094718,1686.2701600111448,1675.6323847020381,1663.8272039192086,1653.4142200911228,1630.1455573115584]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",2108.7169441723804,2108.7169441723804,2090.5814183769826,2088.274007203207,2084.2750169955366,2074.1419409455375,2063.4666047660157,2058.4805200457081,2045.91818822343,2035.8156517602124,2027.4334182782839,2005.0937518999051,1983.7688488070908,1956.1044060524398,1936.0289084328344,1914.3687378765414,1897.2493668952839,1879.1444048299438,1861.4254874815488,1846.7844370498713,1833.09088926239,1816.8986441147115,1799.5386918914164,1787.3858117114253,1773.2353027830329,1758.4229905482223,1744.1442766019456,1732.1304209753478,1719.7784267904017,1707.2728520166036,1696.3293674094718,1686.2701600111448,1675.6323847020381,1663.8272039192086,1653.4142200911228,1630.1455573115584]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",2108.7169441723804,2108.7169441723804,2090.5814183769826,2088.274007203207,2084.2750169955366,2074.1419409455375,2063.4666047660157,2058.4805200457081,2045.91818822343,2035.8156517602124,2027.4334182782839,2005.0937518999051,1983.7688488070908,1956.1044060524398,1936.0289084328344,1914.3687378765414,1897.2493668952839,1879.1444048299438,1861.4254874815488,1846.7844370498713,1833.09088926239,1816.8986441147115,1799.5386918914164,1787.3858117114253,1773.2353027830329,1758.4229905482223,1744.1442766019456,1732.1304209753478,1719.7784267904017,1707.2728520166036,1696.3293674094718,1686.2701600111448,1675.6323847020381,1663.8272039192086,1653.4142200911228,1630.1455573115584]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)",{"$f":"K235","v":"Gas-CT-AvgCF - Low"},{"$f":"L256","v":11.826640548481883},{"$f":"L255","v":11.826640548481883},11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,{"$f":"AC255","v":11.826640548481883},11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,{"$f":"AS255","v":11.826640548481883},11.826640548481883]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K236","v":"Gas-CT-AvgCF - Mid"},{"$f":"L54","v":11.826640548481883},{"$f":"L256","v":11.826640548481883},11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,{"$f":"AB256","v":11.826640548481883},11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"L256","v":11.826640548481883},11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"L259","v":11.826640548481883},11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"L256","v":11.826640548481883},11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"L259","v":11.826640548481883},11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883,11.826640548481883]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"L262","v":10.220372184133202},10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"L56","v":10.220372184133202},10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"L262","v":10.220372184133202},10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"L265","v":10.220372184133202},10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"L262","v":10.220372184133202},10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"L265","v":10.220372184133202},10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202,10.220372184133202]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"L268","v":32.52693437806073},32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"L58","v":32.52693437806073},32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"L268","v":32.52693437806073},32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"L271","v":32.52693437806073},32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,{"$f":"AR270","v":32.52693437806073},{"$f":"AS270","v":32.52693437806073},{"$f":"AT270","v":32.52693437806073}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L268","v":32.52693437806073},32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,{"$f":"AA271","v":32.52693437806073},32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,{"$f":"AQ271","v":32.52693437806073},32.52693437806073,32.52693437806073,32.52693437806073]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"L271","v":32.52693437806073},{"$f":"L272","v":32.52693437806073},32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073,32.52693437806073]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)",{"$f":"K255","v":"Gas-CT-AvgCF - Low"},{"$f":"L276","v":6.9098922624877579},{"$f":"L275","v":6.9098922624877579},6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K256","v":"Gas-CT-AvgCF - Mid"},{"$f":"L61","v":6.9098922624877579},6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"L276","v":6.9098922624877579},6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"L279","v":6.9098922624877579},6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"L276","v":6.9098922624877579},6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"L279","v":6.9098922624877579},6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579,6.9098922624877579]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"L282","v":2.6787463271302645},2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"L63","v":2.6787463271302645},2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,{"$f":"V282","v":2.6787463271302645},2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"L282","v":2.6787463271302645},{"$f":"L283","v":2.6787463271302645},2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"L285","v":2.6787463271302645},2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"L282","v":2.6787463271302645},2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"L285","v":2.6787463271302645},2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645,2.6787463271302645]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"L288","v":6.9343780607247805},6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"L65","v":6.9343780607247805},6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"L288","v":6.9343780607247805},6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"L291","v":6.9343780607247805},6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,{"$f":"V290","v":6.9343780607247805},6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L288","v":6.9343780607247805},{"$f":"L291","v":6.9343780607247805},6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"L291","v":6.9343780607247805},6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805,6.9343780607247805]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",{"$f":"K275","v":"Gas-CT-AvgCF - Low"},3.2189216454456422,2.8660910871694423,3.2550538687561219,3.5108638589618022,3.7270078354554363,3.7499422135161611,3.6088080313418223,3.5018374142997062,3.5250528893241926,3.6123271302644469,3.6834045053868762,3.7750519098922628,3.8907316356513229,4.0194652301665039,4.0530812928501474,3.9909226248775713,3.8726816846229188,3.7952213516160631,3.7842487757100884,3.8171900097943197,3.8547140058765916,3.8711939275220373,3.8753878550440746,3.888764936336925,3.9005386875612147,3.8732468168462293,3.8196523016650348,3.8266826640548484,3.8057247796278162,3.7887610186092071,3.7807061704211558,3.8553672869735554,3.8916062683643489,3.8941322233104803,3.8729872673849171,3.8611655239960827]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K276","v":"Gas-CT-AvgCF - Mid"},3.2189216454456422,2.9540999020568073,3.4584564152791382,3.7281410381978457,4.0916611165523999,4.4426268364348687,4.4808667972575904,4.440599412340843,4.4650705190989228,4.5868824681684632,4.711952007835456,4.8263398628795295,4.9503751224289916,5.0541283055827622,5.1456141038197849,5.1812889324191973,5.2021616062683647,5.19817042115573,5.1478736532810974,5.1727884427032329,5.2822399608227233,5.2926405484818808,5.3283418217433889,5.3377130264446624,5.3685406464250738,5.3267492654260531,5.341563173359452,5.3981674828599422,5.4805768854064647,5.5489911851126354,5.6294681684622923,5.6943623898139091,5.7594701273261508,5.8638344760039187,5.8972771792360437,6.00460528893242]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",3.2189216454456422,2.9838961802154755,3.5759960822722823,3.9468932419196872,4.4520607247796287,5.0460587659157694,5.3698912830558276,5.8694456415279141,6.1915994123408424,6.6751537708129289,7.1903300685602352,7.5338188050930466,7.8379941234084241,8.0038178256611179,8.1587022526934394,8.2013486777668945,8.3444260528893253,8.5134201762977479,8.5562291870714997,8.5894054848188066,8.6713006856023522,8.8939755142017649,9.0841263467189037,9.2171273261508322,9.3618589618021559,9.4179118511263482,9.3205504407443698,9.243269343780609,9.2995073457394728,9.3505484818805105,9.4394221351616086,9.5281145935357507,9.6777247796278179,9.7360861900097948,9.9243418217433899,10.026266405484819]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",3.2189216454456422,2.8660910871694423,3.2550538687561219,3.5108638589618022,3.7270078354554363,3.7499422135161611,3.6088080313418223,3.5018374142997062,3.5250528893241926,3.6123271302644469,3.6834045053868762,3.7750519098922628,3.8907316356513229,4.0194652301665039,4.0530812928501474,3.9909226248775713,3.8726816846229188,3.7952213516160631,3.7842487757100884,3.8171900097943197,3.8547140058765916,3.8711939275220373,3.8753878550440746,3.888764936336925,3.9005386875612147,3.8732468168462293,3.8196523016650348,3.8266826640548484,3.8057247796278162,3.7887610186092071,3.7807061704211558,3.8553672869735554,3.8916062683643489,3.8941322233104803,3.8729872673849171,3.8611655239960827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",3.2189216454456422,2.9540999020568073,3.4584564152791382,3.7281410381978457,4.0916611165523999,4.4426268364348687,4.4808667972575904,4.440599412340843,4.4650705190989228,4.5868824681684632,4.711952007835456,4.8263398628795295,4.9503751224289916,5.0541283055827622,5.1456141038197849,5.1812889324191973,5.2021616062683647,5.19817042115573,5.1478736532810974,5.1727884427032329,5.2822399608227233,5.2926405484818808,5.3283418217433889,5.3377130264446624,5.3685406464250738,5.3267492654260531,5.341563173359452,5.3981674828599422,5.4805768854064647,5.5489911851126354,5.6294681684622923,5.6943623898139091,5.7594701273261508,5.8638344760039187,5.8972771792360437,6.00460528893242]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",3.2189216454456422,2.9838961802154755,3.5759960822722823,3.9468932419196872,4.4520607247796287,5.0460587659157694,5.3698912830558276,5.8694456415279141,6.1915994123408424,6.6751537708129289,7.1903300685602352,7.5338188050930466,7.8379941234084241,8.0038178256611179,8.1587022526934394,8.2013486777668945,8.3444260528893253,8.5134201762977479,8.5562291870714997,8.5894054848188066,8.6713006856023522,8.8939755142017649,9.0841263467189037,9.2171273261508322,9.3618589618021559,9.4179118511263482,9.3205504407443698,9.243269343780609,9.2995073457394728,9.3505484818805105,9.4394221351616086,9.5281145935357507,9.6777247796278179,9.7360861900097948,9.9243418217433899,10.026266405484819]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",3.2189216454456422,2.8660910871694423,3.2550538687561219,3.5108638589618022,3.7270078354554363,3.7499422135161611,3.6088080313418223,3.5018374142997062,3.5250528893241926,3.6123271302644469,3.6834045053868762,3.7750519098922628,3.8907316356513229,4.0194652301665039,4.0530812928501474,3.9909226248775713,3.8726816846229188,3.7952213516160631,3.7842487757100884,3.8171900097943197,3.8547140058765916,3.8711939275220373,3.8753878550440746,3.888764936336925,3.9005386875612147,3.8732468168462293,3.8196523016650348,3.8266826640548484,3.8057247796278162,3.7887610186092071,3.7807061704211558,3.8553672869735554,3.8916062683643489,3.8941322233104803,3.8729872673849171,3.8611655239960827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",3.2189216454456422,2.9540999020568073,3.4584564152791382,3.7281410381978457,4.0916611165523999,4.4426268364348687,4.4808667972575904,4.440599412340843,4.4650705190989228,4.5868824681684632,4.711952007835456,4.8263398628795295,4.9503751224289916,5.0541283055827622,5.1456141038197849,5.1812889324191973,5.2021616062683647,5.19817042115573,5.1478736532810974,5.1727884427032329,5.2822399608227233,5.2926405484818808,5.3283418217433889,5.3377130264446624,5.3685406464250738,5.3267492654260531,5.341563173359452,5.3981674828599422,5.4805768854064647,5.5489911851126354,5.6294681684622923,5.6943623898139091,5.7594701273261508,5.8638344760039187,5.8972771792360437,6.00460528893242]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",3.2189216454456422,2.9838961802154755,3.5759960822722823,3.9468932419196872,4.4520607247796287,5.0460587659157694,5.3698912830558276,5.8694456415279141,6.1915994123408424,6.6751537708129289,7.1903300685602352,7.5338188050930466,7.8379941234084241,8.0038178256611179,8.1587022526934394,8.2013486777668945,8.3444260528893253,8.5134201762977479,8.5562291870714997,8.5894054848188066,8.6713006856023522,8.8939755142017649,9.0841263467189037,9.2171273261508322,9.3618589618021559,9.4179118511263482,9.3205504407443698,9.243269343780609,9.2995073457394728,9.3505484818805105,9.4394221351616086,9.5281145935357507,9.6777247796278179,9.7360861900097948,9.9243418217433899,10.026266405484819]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",3.2189216454456422,2.8660910871694423,3.2550538687561219,3.5108638589618022,3.7270078354554363,3.7499422135161611,3.6088080313418223,3.5018374142997062,3.5250528893241926,3.6123271302644469,3.6834045053868762,3.7750519098922628,3.8907316356513229,4.0194652301665039,4.0530812928501474,3.9909226248775713,3.8726816846229188,3.7952213516160631,3.7842487757100884,3.8171900097943197,3.8547140058765916,3.8711939275220373,3.8753878550440746,3.888764936336925,3.9005386875612147,3.8732468168462293,3.8196523016650348,3.8266826640548484,3.8057247796278162,3.7887610186092071,3.7807061704211558,3.8553672869735554,3.8916062683643489,3.8941322233104803,3.8729872673849171,3.8611655239960827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",3.2189216454456422,2.9540999020568073,3.4584564152791382,3.7281410381978457,4.0916611165523999,4.4426268364348687,4.4808667972575904,4.440599412340843,4.4650705190989228,4.5868824681684632,4.711952007835456,4.8263398628795295,4.9503751224289916,5.0541283055827622,5.1456141038197849,5.1812889324191973,5.2021616062683647,5.19817042115573,5.1478736532810974,5.1727884427032329,5.2822399608227233,5.2926405484818808,5.3283418217433889,5.3377130264446624,5.3685406464250738,5.3267492654260531,5.341563173359452,5.3981674828599422,5.4805768854064647,5.5489911851126354,5.6294681684622923,5.6943623898139091,5.7594701273261508,5.8638344760039187,5.8972771792360437,6.00460528893242]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",3.2189216454456422,2.9838961802154755,3.5759960822722823,3.9468932419196872,4.4520607247796287,5.0460587659157694,5.3698912830558276,5.8694456415279141,6.1915994123408424,6.6751537708129289,7.1903300685602352,7.5338188050930466,7.8379941234084241,8.0038178256611179,8.1587022526934394,8.2013486777668945,8.3444260528893253,8.5134201762977479,8.5562291870714997,8.5894054848188066,8.6713006856023522,8.8939755142017649,9.0841263467189037,9.2171273261508322,9.3618589618021559,9.4179118511263482,9.3205504407443698,9.243269343780609,9.2995073457394728,9.3505484818805105,9.4394221351616086,9.5281145935357507,9.6777247796278179,9.7360861900097948,9.9243418217433899,10.026266405484819]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",3.2189216454456422,2.8660910871694423,3.2550538687561219,3.5108638589618022,3.7270078354554363,3.7499422135161611,3.6088080313418223,3.5018374142997062,3.5250528893241926,3.6123271302644469,3.6834045053868762,3.7750519098922628,3.8907316356513229,4.0194652301665039,4.0530812928501474,3.9909226248775713,3.8726816846229188,3.7952213516160631,3.7842487757100884,3.8171900097943197,3.8547140058765916,3.8711939275220373,3.8753878550440746,3.888764936336925,3.9005386875612147,3.8732468168462293,3.8196523016650348,3.8266826640548484,3.8057247796278162,3.7887610186092071,3.7807061704211558,3.8553672869735554,3.8916062683643489,3.8941322233104803,3.8729872673849171,3.8611655239960827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",3.2189216454456422,2.9540999020568073,3.4584564152791382,3.7281410381978457,4.0916611165523999,4.4426268364348687,4.4808667972575904,4.440599412340843,4.4650705190989228,4.5868824681684632,4.711952007835456,4.8263398628795295,4.9503751224289916,5.0541283055827622,5.1456141038197849,5.1812889324191973,5.2021616062683647,5.19817042115573,5.1478736532810974,5.1727884427032329,5.2822399608227233,5.2926405484818808,5.3283418217433889,5.3377130264446624,5.3685406464250738,5.3267492654260531,5.341563173359452,5.3981674828599422,5.4805768854064647,5.5489911851126354,5.6294681684622923,5.6943623898139091,5.7594701273261508,5.8638344760039187,5.8972771792360437,6.00460528893242]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",3.2189216454456422,2.9838961802154755,3.5759960822722823,3.9468932419196872,4.4520607247796287,5.0460587659157694,5.3698912830558276,5.8694456415279141,6.1915994123408424,6.6751537708129289,7.1903300685602352,7.5338188050930466,7.8379941234084241,8.0038178256611179,8.1587022526934394,8.2013486777668945,8.3444260528893253,8.5134201762977479,8.5562291870714997,8.5894054848188066,8.6713006856023522,8.8939755142017649,9.0841263467189037,9.2171273261508322,9.3618589618021559,9.4179118511263482,9.3205504407443698,9.243269343780609,9.2995073457394728,9.3505484818805105,9.4394221351616086,9.5281145935357507,9.6777247796278179,9.7360861900097948,9.9243418217433899,10.026266405484819]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",3.2189216454456422,2.8660910871694423,3.2550538687561219,3.5108638589618022,3.7270078354554363,3.7499422135161611,3.6088080313418223,3.5018374142997062,3.5250528893241926,3.6123271302644469,3.6834045053868762,3.7750519098922628,3.8907316356513229,4.0194652301665039,4.0530812928501474,3.9909226248775713,3.8726816846229188,3.7952213516160631,3.7842487757100884,3.8171900097943197,3.8547140058765916,3.8711939275220373,3.8753878550440746,3.888764936336925,3.9005386875612147,3.8732468168462293,3.8196523016650348,3.8266826640548484,3.8057247796278162,3.7887610186092071,3.7807061704211558,3.8553672869735554,3.8916062683643489,3.8941322233104803,3.8729872673849171,3.8611655239960827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",3.2189216454456422,2.9540999020568073,3.4584564152791382,3.7281410381978457,4.0916611165523999,4.4426268364348687,4.4808667972575904,4.440599412340843,4.4650705190989228,4.5868824681684632,4.711952007835456,4.8263398628795295,4.9503751224289916,5.0541283055827622,5.1456141038197849,5.1812889324191973,5.2021616062683647,5.19817042115573,5.1478736532810974,5.1727884427032329,5.2822399608227233,5.2926405484818808,5.3283418217433889,5.3377130264446624,5.3685406464250738,5.3267492654260531,5.341563173359452,5.3981674828599422,5.4805768854064647,5.5489911851126354,5.6294681684622923,5.6943623898139091,5.7594701273261508,5.8638344760039187,5.8972771792360437,6.00460528893242]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",3.2189216454456422,2.9838961802154755,3.5759960822722823,3.9468932419196872,4.4520607247796287,5.0460587659157694,5.3698912830558276,5.8694456415279141,6.1915994123408424,6.6751537708129289,7.1903300685602352,7.5338188050930466,7.8379941234084241,8.0038178256611179,8.1587022526934394,8.2013486777668945,8.3444260528893253,8.5134201762977479,8.5562291870714997,8.5894054848188066,8.6713006856023522,8.8939755142017649,9.0841263467189037,9.2171273261508322,9.3618589618021559,9.4179118511263482,9.3205504407443698,9.243269343780609,9.2995073457394728,9.3505484818805105,9.4394221351616086,9.5281145935357507,9.6777247796278179,9.7360861900097948,9.9243418217433899,10.026266405484819]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)",{"$f":"K295","v":"Gas-CT-AvgCF - Low"},{"$f":"L295*(L175)","v":31.919056959213666},{"$f":"M295*(M175)","v":28.259658119490698},31.912315625437248,34.223399345179793,36.12136129669792,36.133371757380722,34.57109208024346,33.349998746327131,33.373438229676793,33.99715876311739,34.459564649503292,35.105286296348119,35.962866236532818,36.92740127885827,37.008974790821334,36.217622820763957,35.144586287952983,34.441633765915768,34.342057639569049,34.640999338883447,34.981529603330067,35.131084892262486,35.169144784524974,35.290541797257589,35.397388589618018,35.149714862879527,34.663344637610187,34.727145176297746,34.536952375122432,34.383006243878555,34.309908496571985,34.98745812928501,35.316326885406461,35.339249926542607,35.14735945151812,35.04007713026445]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K296","v":"Gas-CT-AvgCF - Mid"},31.919056959213666,{"$f":"M296*(M176)","v":29.127425034280119},33.906459662795577,36.341386248775713,39.655502757100884,42.807882873933131,42.925103608157265,42.290365689100334,42.273055139569053,43.169116714705481,44.081993873303489,44.881513339163284,45.757378051280263,46.43299876171821,46.984969925843018,47.020197061704209,47.209616576885402,47.173396571988249,46.716953403525956,46.943055117531834,47.936327644466211,48.030712977473065,48.354702032321249,48.439745714985307,48.719506366307542,48.340249583741425,48.474685798237026,48.98836990695397,49.73623523506366,50.357095004897161,51.0874236287953,51.67633868756122,52.267191405484816,53.21429786973556,53.51779040156709,54.491792997061708]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",31.919056959213666,29.421216336924587,35.058810162305861,38.473751480341406,43.148418531551712,48.622380537288379,51.441640673359444,55.898084813208349,58.618967436336924,62.82273291730796,67.268105766405483,70.059133588218842,72.448259252833367,73.532217766895215,74.497693033790426,74.427239250734559,75.725666429970616,77.259288099902051,77.647779872673851,77.948854774730663,78.692053721841347,80.712827791381017,82.438446596474051,83.645430484818789,84.958870078354565,85.467550048971603,84.583995249755148,83.88266929480902,84.393029162585705,84.85622747306563,85.662755876591589,86.467639936336937,87.825352375122435,88.354982174338886,90.06340203232125,90.988367629774729]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",31.919056959213666,28.259658119490698,31.912315625437248,34.223399345179793,36.12136129669792,36.133371757380722,34.57109208024346,33.349998746327131,33.373438229676793,33.99715876311739,34.459564649503292,35.105286296348119,35.962866236532818,36.92740127885827,37.008974790821334,36.217622820763957,35.144586287952983,34.441633765915768,34.342057639569049,34.640999338883447,34.981529603330067,35.131084892262486,35.169144784524974,35.290541797257589,35.397388589618018,35.149714862879527,34.663344637610187,34.727145176297746,34.536952375122432,34.383006243878555,34.309908496571985,34.98745812928501,35.316326885406461,35.339249926542607,35.14735945151812,35.04007713026445]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",31.919056959213666,29.127425034280119,33.906459662795577,36.341386248775713,39.655502757100884,42.807882873933131,42.925103608157265,42.290365689100334,42.273055139569053,43.169116714705481,44.081993873303489,44.881513339163284,45.757378051280263,46.43299876171821,46.984969925843018,47.020197061704209,47.209616576885402,47.173396571988249,46.716953403525956,46.943055117531834,47.936327644466211,48.030712977473065,48.354702032321249,48.439745714985307,48.719506366307542,48.340249583741425,48.474685798237026,48.98836990695397,49.73623523506366,50.357095004897161,51.0874236287953,51.67633868756122,52.267191405484816,53.21429786973556,53.51779040156709,54.491792997061708]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",31.919056959213666,29.421216336924587,35.058810162305861,38.473751480341406,43.148418531551712,48.622380537288379,51.441640673359444,55.898084813208349,58.618967436336924,62.82273291730796,67.268105766405483,70.059133588218842,72.448259252833367,73.532217766895215,74.497693033790426,74.427239250734559,75.725666429970616,77.259288099902051,77.647779872673851,77.948854774730663,78.692053721841347,80.712827791381017,82.438446596474051,83.645430484818789,84.958870078354565,85.467550048971603,84.583995249755148,83.88266929480902,84.393029162585705,84.85622747306563,85.662755876591589,86.467639936336937,87.825352375122435,88.354982174338886,90.06340203232125,90.988367629774729]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",20.802281133692464,18.486287512242903,20.954409280117535,22.557300293829577,23.899437744857984,23.999630166503433,23.05126130019589,22.324213516160626,22.428149008325175,22.938277277179235,23.343576052889329,23.877203330068564,24.560243450048976,25.322630950048975,25.483748628795301,25.043039471106763,24.301077571008818,23.815013981390798,23.746161067580807,23.952867311459357,24.188330386875613,24.291741895200786,24.318058790401569,24.401999975514205,24.475880264446623,24.304623775710091,23.968318192948093,24.012433716944173,23.88092299216455,23.774475391772775,23.723931219392753,24.192429725759062,24.419829333986289,24.435679701273266,24.302995102840356,24.228813663075421]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",20.802281133692464,19.053944368266407,22.263813173359452,23.953306170421158,26.237776909892265,28.432811753183159,28.621536667482861,28.308821253672875,28.409011177766896,29.126703672869741,29.861995849657205,30.526599632713026,31.24924296033301,31.841008325171401,32.353048677766893,32.512588050930468,32.643564079333991,32.618519392752205,32.302907174338891,32.459247477962791,33.146055754162589,33.211319441723802,33.435344931439765,33.49414924094026,33.687592556317341,33.425351640548485,{"$f":"AL302*(AL182)","v":33.518308912830562},33.873500954946138,34.390619955925565,34.819919686581791,35.324912757100883,35.732123996082279,36.140675048971602,36.795561336924592,37.005414299706175,37.678898188050937]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",20.802281133692464,19.246130362389817,23.020474779627818,25.358789079333988,28.548839397649367,32.294776101860926,34.300180570519103,37.417715964740452,39.39405126101861,42.387226444662097,45.568716809500494,47.65140394221352,49.477337904015677,50.424052301665043,51.29784041381,51.463462952987264,52.361273481880517,53.421711606268374,53.690338148873664,53.898519417238013,54.412411802154764,55.809696351616076,57.002892825661121,57.837473971596474,58.74566498530853,59.097396865817835,58.486454015670923,58.001515132223325,58.354408594515192,58.674691723800208,59.232373898139095,59.788919074436841,60.727722992164558,61.093940842311468,62.275244931439772,62.914821694417242]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",20.802281133692464,18.486287512242903,20.954409280117535,22.557300293829577,23.899437744857984,23.999630166503433,23.05126130019589,22.324213516160626,22.428149008325175,22.938277277179235,23.343576052889329,23.877203330068564,24.560243450048976,25.322630950048975,25.483748628795301,25.043039471106763,24.301077571008818,23.815013981390798,23.746161067580807,23.952867311459357,24.188330386875613,24.291741895200786,24.318058790401569,24.401999975514205,24.475880264446623,24.304623775710091,23.968318192948093,24.012433716944173,23.88092299216455,23.774475391772775,23.723931219392753,24.192429725759062,24.419829333986289,24.435679701273266,24.302995102840356,24.228813663075421]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",20.802281133692464,19.053944368266407,22.263813173359452,23.953306170421158,26.237776909892265,28.432811753183159,28.621536667482861,28.308821253672875,28.409011177766896,29.126703672869741,29.861995849657205,30.526599632713026,31.24924296033301,31.841008325171401,32.353048677766893,32.512588050930468,32.643564079333991,32.618519392752205,32.302907174338891,32.459247477962791,33.146055754162589,33.211319441723802,33.435344931439765,33.49414924094026,33.687592556317341,33.425351640548485,33.518308912830562,33.873500954946138,34.390619955925565,34.819919686581791,35.324912757100883,35.732123996082279,36.140675048971602,36.795561336924592,37.005414299706175,37.678898188050937]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",20.802281133692464,19.246130362389817,23.020474779627818,25.358789079333988,28.548839397649367,32.294776101860926,34.300180570519103,37.417715964740452,39.39405126101861,42.387226444662097,45.568716809500494,47.65140394221352,49.477337904015677,50.424052301665043,51.29784041381,51.463462952987264,52.361273481880517,53.421711606268374,53.690338148873664,53.898519417238013,54.412411802154764,55.809696351616076,57.002892825661121,57.837473971596474,58.74566498530853,59.097396865817835,58.486454015670923,58.001515132223325,58.354408594515192,58.674691723800208,59.232373898139095,59.788919074436841,60.727722992164558,61.093940842311468,62.275244931439772,62.914821694417242]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",24.22974291716805,21.567335430950052,24.48684023926123,26.40320087533231,28.02017733664475,28.184029970756967,27.115036915489021,26.30330134378061,26.469622145935364,27.116707673429413,27.641846010354001,28.320978721141742,29.179931448579829,30.13622766783266,30.379002313138386,29.903983228207643,29.018003862879532,28.437593587659162,28.355376076395693,28.602204743388839,28.883372046033301,29.006856098922626,29.038281197845251,29.13851566797258,29.226736385896182,29.022238398628797,28.620654696376107,28.673333201762979,28.516295773751228,28.389186312438792,28.32883133496572,28.888267081292852,29.159805768854067,29.178732749265428,29.020293594515184,28.931713271302648]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",24.22974291716805,22.229601762977477,26.016979481740591,28.037218381978459,30.761692797257595,33.390148641667842,33.667312743108994,33.354610928781312,33.528214527913811,34.432416150692603,35.360507274800625,36.207891128445496,37.127106221771378,37.893687980271444,38.567847883587525,38.823397970617044,38.979796915768858,38.949890965719888,38.573017284035267,38.759703801175327,39.579824026444669,39.657755629774734,39.925265270323216,39.995483707149859,40.226475063663081,39.913332245837417,40.024332857982373,40.44846894906955,41.065962602350645,41.578590950048977,42.181604986287958,42.667857386875625,43.155709664054847,43.937711728697366,44.188297904015677,44.992507429970622]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",24.22974291716805,22.453818756121454,26.901196813768017,29.682328704911157,33.471228537568216,37.925456819084935,40.347061718903035,44.087083197985173,46.492719987267385,50.108472170700999,53.959318404505389,56.519784935637333,58.783836212116981,60.009195849167497,61.151804441723819,61.45270564250734,62.524784414299717,63.791057380999028,64.111825298726757,64.360415297747323,64.974056037218432,66.64255852791382,68.067358715964744,69.063935054848187,70.148409200783561,70.568413500489726,69.838884452497567,69.259817192948105,69.681208541625878,70.063659774730667,70.729590058765936,71.394162649363381,72.515191773751241,72.952493821743403,74.363093270323219,75.126814176297756]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",24.22974291716805,{"$f":"M310*(M190)","v":21.567335430950052},24.48684023926123,26.40320087533231,28.02017733664475,28.184029970756967,27.115036915489021,26.30330134378061,26.469622145935364,27.116707673429413,27.641846010354001,28.320978721141742,29.179931448579829,30.13622766783266,30.379002313138386,29.903983228207643,29.018003862879532,28.437593587659162,28.355376076395693,28.602204743388839,28.883372046033301,29.006856098922626,29.038281197845251,29.13851566797258,29.226736385896182,29.022238398628797,28.620654696376107,28.673333201762979,28.516295773751228,28.389186312438792,28.32883133496572,28.888267081292852,29.159805768854067,29.178732749265428,29.020293594515184,28.931713271302648]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",24.22974291716805,22.229601762977477,26.016979481740591,28.037218381978459,30.761692797257595,33.390148641667842,33.667312743108994,33.354610928781312,33.528214527913811,34.432416150692603,35.360507274800625,36.207891128445496,37.127106221771378,37.893687980271444,38.567847883587525,38.823397970617044,38.979796915768858,38.949890965719888,38.573017284035267,38.759703801175327,39.579824026444669,39.657755629774734,39.925265270323216,39.995483707149859,40.226475063663081,39.913332245837417,40.024332857982373,40.44846894906955,41.065962602350645,41.578590950048977,42.181604986287958,42.667857386875625,43.155709664054847,43.937711728697366,44.188297904015677,44.992507429970622]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",24.22974291716805,22.453818756121454,26.901196813768017,29.682328704911157,33.471228537568216,37.925456819084935,40.347061718903035,44.087083197985173,46.492719987267385,50.108472170700999,53.959318404505389,56.519784935637333,58.783836212116981,60.009195849167497,61.151804441723819,61.45270564250734,62.524784414299717,63.791057380999028,64.111825298726757,64.360415297747323,64.974056037218432,66.64255852791382,68.067358715964744,69.063935054848187,70.148409200783561,70.568413500489726,69.838884452497567,69.259817192948105,69.681208541625878,70.063659774730667,70.729590058765936,71.394162649363381,72.515191773751241,72.952493821743403,74.363093270323219,75.126814176297756]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)",{"$f":"K315","v":"Gas-CT-AvgCF - Low"},{"$f":"$S$29","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K316","v":"Gas-CT-AvgCF - Mid"},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$29","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"$S$29","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$29","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$S$29","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)",{"$f":"K336","v":"Gas-CT-AvgCF - Low"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K337","v":"Gas-CT-AvgCF - Mid"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)",{"$f":"K357","v":"Gas-CT-AvgCF - Low"},{"$f":" (($S$36 * $S$34 * $S$32 * (L235 * 1 + L357) +L255) * 1000 / (L135 * 8760)) + L275 + L315","v":173.28651472867421},169.62711588895124,172.73412923402779,175.36532783558039,176.82675708630188,176.63823588927255,174.84733514865019,173.71294884595886,173.40435612624808,173.83341307297286,174.21062938078882,174.00459858735445,174.05684330326997,173.89311781694593,173.25459701289705,171.65652591516917,170.01041488449988,168.67412651881222,167.96728606195614,167.83635968408373,167.78419516552896,167.40544110717985,166.84841455766002,166.66838050294217,166.36604737077363,165.65791884149795,164.74548922315756,164.51017729805929,164.00458059936929,163.52461413945031,163.20245352313307,163.68200956354957,163.77788118787379,163.49629681261621,163.1048581505122,162.15729689611766]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K358","v":"Gas-CT-AvgCF - Mid"},173.28651472867421,170.49488280374067,174.72827327138612,177.48331473917631,180.36089854670485,183.31274700582495,183.20134667656399,182.65331578873204,182.30397303614035,183.00537102456093,183.83305860458904,183.78082563016963,183.85135511801741,183.39871529980587,183.23059214791874,182.45910015610943,182.07544517343229,181.4058893248847,180.34218182591306,180.1384154627321,180.7389932066651,180.30506919239042,180.0339718054563,179.8175844206699,179.68816514746314,178.84845356235985,178.55683038378442,178.77140202871553,179.20386345931053,179.49870290046891,179.9799686553564,180.37089012182577,180.72874570795216,181.37134475580916,181.47528910056118,181.60901276291492]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",173.28651472867421,170.78867410638514,175.88062377089639,179.61567997074201,183.85381432115565,189.12724466918019,191.71788374176617,196.26103491284007,198.64988533290821,202.65898722716344,207.01917049769102,208.95844587922517,210.54223631957052,210.49793430498289,210.74331525586615,209.86614234513979,210.59149502651752,211.49178085279848,211.27300829506095,211.14421511993095,211.49471928404023,212.98718400629838,214.1177163696091,215.02326919050336,215.92752885951018,215.97575402759003,214.66613983530254,213.66570141657058,213.86065738683254,213.99783536863737,214.55530090315267,215.16219137060148,216.28690667758977,216.51202906041249,218.02090073131535,218.10558739562794]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",70.202381173328419,66.542982333605451,70.068322868682316,72.454100060847225,74.250204382179462,74.215424122729431,72.599799530778981,71.39893783748181,71.344903140117367,71.923202169990944,72.36573048804388,72.812709898823556,73.482378286678767,74.18365253898601,74.097204043879628,73.117617610699128,71.91086369505453,71.060132809498882,70.818861672699995,71.01750082067079,71.266402302417092,71.292685410317148,71.191891799497114,71.242954896491284,71.254326373128265,70.89921319246443,70.31342910881186,70.307436739282721,70.043649695353992,69.813632154085909,69.682419737343523,70.313770865187351,70.588273623889449,70.540144934533728,70.301693215857355,69.998345810204142]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",70.202381173328419,67.410749248394865,72.06246690604064,74.572086964443145,77.784345842582425,80.88993523928184,80.953811058692793,80.33930478025502,80.24452005000964,81.095160121579028,81.988159711844077,82.588936941638707,83.276890101426218,83.68925002184595,84.073199178901305,83.920191851639373,83.975893983986964,83.791895615571363,83.193757436656895,83.319556599319185,84.221200343553235,84.192313495527742,84.377449047293382,84.392158814218988,84.576444149817803,84.089747913326335,84.124770269438699,84.568661469938945,85.242932555295212,85.787720915104515,86.459934869566837,87.002651423463561,87.539138143967818,88.415192877726682,88.672124165906325,89.450061677001401]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",70.202381173328419,67.704540551039344,73.214817405550932,76.70445219600883,81.277261617033247,86.70443290263708,89.470348123894965,93.947023904363036,96.590432346777504,100.74877632418151,105.17427160494606,107.76655719069427,109.96777130297932,110.78846902702296,111.58592228684871,111.32723404066974,112.49194383707217,113.87778714348516,114.1245839058048,114.32535625651801,114.97692642092838,116.87442830943569,118.46119361144619,119.59784358405247,120.81580786186481,121.21704837855651,120.23407972095683,119.462960857794,119.89972648281726,120.28685338327298,121.03526711736313,121.79395267223927,123.09729911360543,123.55587718233001,125.21773579666049,125.94663630971442]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",42.400985278789136,40.084991657339579,42.44342178310994,44.063098166899373,45.408531295491208,45.48073812658329,44.500630017760948,43.78762311735855,43.844345465317957,44.327366986186348,44.725270426520339,45.143704032501333,45.715637247617536,46.329667784515941,46.396604565120029,45.849871877842247,45.029948807687589,44.456295850329553,44.304739782547429,44.454730250573519,44.635078065181816,44.665471636623096,44.609355019878791,44.651863289051988,44.670179979249184,44.433616263784508,44.037626109574589,44.039394049216369,43.863719817160856,43.711264882604617,43.623347242721074,44.061603968482125,44.253601718724525,44.223513660924844,44.060357182485411,43.861293560305256]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",42.400985278789136,40.652648513363083,43.752825676351854,{"$f":" (($S$36 * $S$34 * $S$32 * (O242 * 1 + O364) +O262) * 1000 / (O142 * 8760)) + O282 + O322","v":45.459104043490953},47.746870460525486,49.913919713263013,50.070905385047922,49.772230854870799,49.825207634759678,50.515793381876847,51.243690223288212,51.793100335145795,52.404636757901571,52.848045159638367,53.265904614091625,53.319420457665949,53.372435316012762,53.25980126169096,52.861485889305513,52.961110417076952,53.592803432468791,53.585049183146111,53.726641160916984,53.74401255447804,53.881892271119902,53.554344128622901,53.587616829457055,53.900461287218334,54.373416780921872,54.756709177413633,55.224328780429204,55.601298238805342,55.974447433709834,56.583395296576171,56.76277637935123,57.311378085280772]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":" (($S$36 * $S$34 * $S$32 * (L243 * 1 + L365) +L263) * 1000 / (L143 * 8760)) + L283 + L323","v":42.400985278789136},40.844834507486496,44.509487282620221,46.864586952403783,50.057932948282591,53.775884061940779,55.749549288084161,58.881125565938376,60.810247718011389,63.776316153669207,66.950411183131507,68.917904644646285,70.632731701584234,71.431089136132016,72.210696350134725,72.270295359722752,73.090144718559287,74.062993475207122,74.248916863840293,74.400382356352168,74.85915948046096,76.183426093038378,77.294189055138332,78.087337285134254,78.939964700111091,79.226389353892245,78.555761932297415,78.028475464495529,78.337205419511491,78.61148121463205,79.131789921467416,79.65809331715991,80.561495376902798,80.881774801963047,82.032607011084821,82.547301591647084]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",35.659391113766624,33.343397492317067,35.740913145733771,37.354608535587587,38.698867342289006,38.781046050474814,37.812247326916363,37.094237353035595,37.167782775366945,37.660463022529079,38.061001582364895,38.520481209117683,39.132004240909637,39.798897603740798,39.899393095177174,39.390438906948432,38.598295104285249,38.055852151524235,37.933765023663213,38.103964561245924,38.303951146946709,38.360362603944324,38.333618847778148,38.390890569757353,38.429005783641813,38.215712459310154,37.840989221363287,37.857846530142808,37.697908720220084,37.561847203584513,37.487246546374642,37.936279079018021,38.140891284404447,38.127172090716101,37.974873408600828,37.820308035327244]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",35.659391113766624,33.911054348340571,37.050317038975692,38.750614412179168,41.03720650732329,43.214227637154544,43.382522694203338,43.078845090547844,43.148644944808666,43.848889418219585,44.579421379132775,45.169877511762145,45.821003751193672,46.317274978863225,46.76869314414877,46.859987486772141,46.940781612610422,46.859357562885634,46.490511130421297,46.610344727749357,47.261676514233685,47.27994015046734,47.450904988816347,47.483039835183405,47.640718075512531,47.336440324148548,47.390979941245753,47.718913768144773,48.2076056839811,48.607291498393529,49.088228084082772,49.475973349341238,49.861736999389755,50.487053726367428,50.677292605466647,51.270392560302767]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",35.659391113766624,34.103240342463977,37.806978645244058,40.156097321091998,43.348268995080389,47.07619198583231,49.061166597239577,52.187739801615422,54.133685028060377,57.109412190011945,60.286142338976063,62.294681821262643,64.049098694876335,64.900318955356866,65.713484880191871,65.810862388828937,66.658491015156955,67.662549776401804,67.877942104956063,68.04961666702458,68.52803256222586,69.878317060359606,71.018452883037696,71.826364565839626,72.698790504503719,73.008485549417898,72.359125044086113,71.846927945421967,72.171394322570734,72.462063535611946,72.995689225120984,73.5327684276958,74.448784942582705,74.785433231754297,75.947123237200245,76.506316066669072]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",72.936805675680375,70.274398189462374,72.891671495479727,74.769578747109279,76.319911382829986,76.314894647947895,75.067995369974938,74.173165881245097,74.130133369809997,74.608858475516257,74.994305521082538,75.301144039440871,75.804713770503568,76.299977528487389,76.208190723889658,75.372201355492962,74.200924873976248,73.318792446020211,72.941286280342069,72.944119448277306,72.997081538333276,72.850719178623137,72.592837835626838,72.490542570722837,72.342942743937698,71.891595151664191,71.252054347119923,71.1045199843864,70.741634553898308,70.406117644487949,70.163387706925107,70.555185117414553,70.649443540316923,70.471635252994815,70.139662020367297,69.663305627821217]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",72.936805675680375,70.936664521489803,74.421810737959078,76.403596253755424,79.061426843442831,81.521013318858763,81.620271197594917,81.224475466245792,81.188725751788439,81.924566952779443,82.712966785529176,83.188056446744625,83.751888543695117,84.05743784092617,84.397036294338804,84.291616097902363,84.162717926865568,83.831089824080948,83.158927487981629,83.101618506063801,83.69353351874463,83.501618709475252,83.47982190810481,83.347510609900127,83.342681421704583,82.782688998872814,82.655732508726189,82.879655731692964,83.291301382497721,83.595522282098131,84.016161358247331,84.334775422997325,84.645347435517692,85.230614232426746,85.307666329867786,85.724099786489205]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",72.936805675680375,71.160881514633772,75.30602806998651,78.048706576688119,81.770962583753459,86.056321496275871,88.300020173388958,91.95694773544966,94.153231211142014,97.600622972787846,101.31177791523393,103.49995025393646,105.40861853404073,106.17294570982222,106.9809928524751,106.92092376979267,107.70770542539643,108.67225623936008,108.69773550267313,108.70233000263579,109.08776552951841,110.48642160761435,111.62191535374633,112.41596195759846,113.26461555882507,113.43777025352512,112.47028410324138,111.69100397557153,111.90654732177296,112.08059110677982,112.56414643072532,113.06108068548508,114.00482954521409,114.2453963254728,115.48246169617533,115.85840653281633]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",58.052285840836532,55.389878354618538,58.11484334536128,{"$f":" (($S$36 * $S$34 * $S$32 * (O250 * 1 + O372) +O270) * 1000 / (O150 * 8760)) + O290 + O330","v":60.0064523776539},61.580531663872819,61.635686773115133,60.45217936760028,59.586958056199911,59.618522702480746,60.157238303306784,60.592460406713386,61.031955476397137,61.662155930306241,62.321695622765219,62.349120369282524,61.641752596143803,60.57213370775176,59.797511472149822,59.525223102872303,59.614997195759209,59.749273786852456,59.699063597149028,59.544268457595102,59.514138960345946,59.450567143744372,59.087177456702946,58.532425964469461,58.456231819112176,58.166694527437485,57.905437743211451,57.727691986830017,58.179222597445538,58.33664985028382,58.228942635372483,57.958803384517324,57.620620074147574]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L251 * 1 + L373) +L271) * 1000 / (L151 * 8760)) + L291 + L331","v":58.052285840836532},56.05214468664596,59.644982587840637,61.640469884300046,64.322047124485664,66.841805444026008,67.00445519522026,66.638267641200613,66.677115084459189,67.47294678056997,68.311121671160009,68.918867883700898,69.60933070349779,70.079155935204,70.537965939731663,70.561167338553204,70.533926760641094,70.309808850210544,69.742864310511877,69.772496253545697,70.445725767263824,70.349963128001136,70.431252530073067,70.371106999523221,70.450305821511279,69.978271303911555,69.936104126075719,70.231367566418754,70.716361356036913,71.094842380821632,71.580465638152248,71.958812903028303,72.332553745484603,72.987921614804421,73.126807694017828,73.681414232815541]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",58.052285840836532,56.276361679789943,60.529199919868063,63.285580207232748,67.031582864796292,71.377113621443101,73.684204171014301,77.370739910404467,79.641620543812763,83.149002800578373,86.909932800864766,89.230761690892734,91.2660606938434,92.19466380410006,93.121922497867956,93.190475010443492,94.078914259171938,95.150975265489677,95.281672325203374,95.3732077501177,95.839957778037586,97.334766026140215,98.573345975714602,99.439558347221549,100.37223995863175,100.63335255856387,99.750655720590913,99.042715810297295,99.331607295312139,99.579911205503322,100.12845071063023,100.68511816551606,101.69203585518099,102.00270370785046,103.30160306032536,103.81572097914268]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2015 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2017 Reference Case outputs (converted to 2015$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)",null,null,null,null,"Electricity sector natural gas prices from the AEO 2016 Reference scenario."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2015 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2017 Reference Case outputs (converted to 2015$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)",null,null,null,null,"Electricity sector natural gas prices the AEO 2017. Low cost utilizes the High Oil & Gas Resource scenario, the mid cost utilizes the Reference scenario, and the high cost utilizes the Low Oil & Gas Resource scenario."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Coal","index":11,"n_rows":752,"n_cols":47,"rows_kept":752,"cut":false,"hidden":false,"merged":[[35,14,35,17],[36,14,36,17],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[25,14,25,17],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17],[20,14,20,17],[21,14,21,17],[22,14,22,17],[23,14,23,17],[24,14,24,17],[322,9,345,9],[166,9,189,9],[192,9,215,9],[13,14,13,19],[9,6,9,19],[11,14,11,15],[11,16,11,19],[19,14,19,18],[112,7,137,7],[112,9,119,9],[121,9,128,9],[130,9,137,9],[140,7,156,7],[140,9,147,9],[149,9,156,9],[74,9,81,9],[524,0,541,4],[577,0,594,4],[454,7,477,7],[481,7,504,7],[481,9,504,9],[454,9,477,9],[83,9,90,9],[92,9,99,9],[102,7,109,7],[102,9,109,9],[11,7,99,7],[11,9,18,9],[20,9,27,9],[29,9,36,9],[38,9,45,9],[47,9,54,9],[56,9,63,9],[65,9,72,9],[630,0,647,4],[675,0,692,4],[734,7,734,11],[735,7,735,11],[736,7,736,11],[748,7,748,11],[749,7,749,11],[750,7,750,11],[751,7,751,11],[742,7,742,11],[743,7,743,11],[744,7,744,11],[745,7,745,11],[746,7,746,11],[296,9,319,9],[270,9,293,9],[244,9,267,9],[218,9,241,9],[747,7,747,11],[737,7,737,11],[738,7,738,11],[739,7,739,11],[740,7,740,11],[741,7,741,11],[427,7,444,7],[427,9,450,9],[166,7,416,7],[400,9,423,9],[374,9,397,9],[348,9,371,9],[735,12,735,28],[736,12,736,28],[737,12,737,28],[738,12,738,28],[739,12,739,28],[745,12,745,28],[746,12,746,28],[747,12,747,28],[748,12,748,28],[749,12,749,28]]}
["Coal Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=cc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF",0.55000000000000004,"*",null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0.85,"**"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L12","v":0.55000000000000004},"*",null,"Coal Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0.85,"**",null,"Coal-new",null,"Advanced super critical with SO2 and NOx controls"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0.55000000000000004,"*",null,"Coal-IGCC",null,"Integrated gasification combined cycle (IGCC)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",0.85,"**",null,"Coal-CCS-30%"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0.55000000000000004,"*",null,"Coal-CCS-90%"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",0.85,"**"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF",{"$f":"L12*8760","v":4818},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",7446,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4818,null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",7446,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S23)/(1+S21)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",4818,null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",7446,null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",4818,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S26)/(1+S21) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",7446,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF",{"$f":"L220","v":8.8042857142857134},null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S29>0,S28*S23*(1-S29)+(1-S28)*S26,S28*S23+(1-S28)*S26)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L30","v":8.8042857142857134},null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S28)*((1+S27)*(1+S21)-1)) + (S28*((1+S24)*(1+S21)-1)*(1-S29))) / (1+S21)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L226","v":8.7892857142857146},null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L32","v":8.7892857142857146},null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P43:P48,Q43:Q48)","v":1.0841609835390156}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L232","v":9.75},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O51:AI51,O53:AI53)","v":0.61594285305495966}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L34","v":9.75},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S29 * S34) / (1 - S29)","v":1.2560380979633603}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L235","v":11.820928571428571},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S30 / (1 - (1 / (1 + S30)^S22))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L36","v":11.820928571428571},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S31 / (1 - (1 / (1 + S31)^S22))","v":6.6028615601469248E-2}]
[]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Coal-new-AvgCF",{"$f":" $S$33 * (L57 + L113)","v":3858.9749913320811}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",3858.9749913320811,null,null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4140.8963794232523,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",4140.8963794232523,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",5341.1652763969132,null,null,0,0.1,{"$f":"1+(1-$S$29)*((1+$S$25)^(O43+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",5341.1652763969132,null,null,1,0.2,1.0400324571769779]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",5906.0757986718954,null,null,2,0.2,1.068193885292765]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",5906.0757986718954,null,null,3,0.2,1.0975944162456466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.1282885705604551]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF",{"$f":"(L57+L113)*($S$33-1)","v":299.56356634677252},null,null,5,0.1,1.1603332676651152]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",299.56356634677252]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",321.44849087614119,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",321.44849087614119,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",414.62267110798075,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",414.62267110798075,null,"Depreciation",{"$f":"1/((1+$S$31)*(1+$S$21))^O50","v":0.94896227547525047},0.90052940027516526,0.85456842881748352,0.81095320075994881,0.76956399469709869,0.73028719953158239,0.6930150026179388,0.65764509382280578,0.62408038468922444,0.59222874193415609,0.56200273454768179,0.5333193937996813,0.50609998549522672,0.48026979385354163,0.45575791641728636,0.43249706942920707,0.41042340314191772,0.38947632655385034,0.36959834109028356,0.35073488277291326,0.33283417244472902]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",458.47540689912307,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",458.47540689912307]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Coal-new-AvgCF",{"$f":"L298","v":3559.4114249853087},"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L57","v":3559.4114249853087},"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L304","v":3819.4478885471108}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L59","v":3819.4478885471108},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L310","v":4926.5426052889325}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L61","v":4926.5426052889325}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L313","v":5447.6003917727721},null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L63","v":5447.6003917727721},"***",null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF",{"$f":"L324","v":31.861939275220376},null,null,"Coal-new",null,"Y",{"$f":"L30","v":8.8042857142857134},0.4,0.06,0.1,0.1,0.08,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L66","v":31.861939275220376},null,null,"Coal-IGCC",null,"Y",{"$f":"L32","v":8.7892857142857146},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,210.55,0.5,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L330","v":52.52720861900098},null,null,"Coal-CCS-30%",null,"Y",{"$f":"L34","v":9.75},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,21.055000000000003,0.5,0,0,"Y",null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L68","v":52.52720861900098},null,null,"Coal-CCS-90%",null,"Y",{"$f":"L36","v":11.820928571428571},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,21.055000000000003,0.5,0,0,"Y"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L336","v":68.12928501469149},null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L70","v":68.12928501469149}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L339","v":79.118511263467198}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L72","v":79.118511263467198}]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF",{"$f":"L350","v":4.5706953966699313}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L75","v":4.5706953966699313}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L356","v":7.3826444662095989}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L77","v":7.3826444662095989}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L362","v":6.9147894221351622}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L79","v":6.9147894221351622}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L365","v":9.3437806072477958}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L81","v":9.3437806072477958}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF",{"$f":"L376","v":2.2283712047012738}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L84","v":2.2283712047012738}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L382","v":2.2283712047012738}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L86","v":2.2283712047012738}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L388","v":2.2283712047012738}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L88","v":2.2283712047012738}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L391","v":2.2283712047012738}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L90","v":2.2283712047012738}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF",{"$f":"L84*L30","v":19.61921676367707}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",19.61921676367707]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",19.585791195606554]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",19.585791195606554]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",21.726619245837419]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",21.726619245837419]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",26.34141684140199]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",26.34141684140199]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) %","Coal-new-AvgCF",{"$f":"$S$30","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF",{"$f":"L122+L131","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":" (($S$37 * $S$35 * $S$33 * (L57 * 1 + L113) +L66) * 1000 / (L12 * 8760)) + L75 + L93","v":97.229333870165021}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",71.450714443170426]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",109.1498803088846]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",80.14466455109573]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",134.72192457315458]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",97.281742488972696]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",153.77064766821559]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",112.09342994366295]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":"(((L57*$S$37*(1-$S$29*$S$34))/(8760*L12*(1-$S$29))+L66/(8760*L12))*1000)+L75","v":72.453591237366197},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",48.494922117120453]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",84.030847941772592]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",56.978540832750355]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",105.85821400621265]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",70.937005329479419]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",119.53728213337757]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",80.645458065331781]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2015 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**The high CF represents investment into a new plant that is assumed to run more than the fleet-wide average. High CF values are from EIA's LCOE tables at https://www.eia.gov/forecasts/aeo/electricity_generation.cfm."]
[null,null,null,null,null,null,null,null,null,null,null,null,"***Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[" ",null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF-Low",{"$f":"$L$12","v":0.55000000000000004},{"$f":"L167","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AB167","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AR167","v":0.55000000000000004},0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$L$12","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",{"$f":"$L$12","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$L$13","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$L$13","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",{"$f":"$L$13","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"$L$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$L$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"$L$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$L$15","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$L$15","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",{"$f":"$L$15","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"$L$16","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"$L$16","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",{"$f":"$L$16","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"$L$19","v":0.85},{"$f":"L188","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"AB188","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"AN188","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"$L$19","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",{"$f":"$L$19","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF-Low",{"$f":"L167*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",4818,4818,4818,{"$f":"O174*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"L175*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",4818,4818,4818,{"$f":"O182*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"L183*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",7446,7446,7446,{"$f":"O190*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF-Low",8.8042857142857134,8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",8.8042857142857134,8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",8.8042857142857134,8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",8.8042857142857134,8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",8.8042857142857134,8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",8.8042857142857134,8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",8.7892857142857146,8.6999999999999993,8.6107142857142858,8.5214285714285705,8.4321428571428569,8.3428571428571434,8.2535714285714299,8.1642857142857146,8.0749999999999993,7.9857142857142858,7.8964285714285714,7.8071428571428569,7.7178571428571434,7.6285714285714281,7.5392857142857137,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",8.7892857142857146,8.6999999999999993,8.6107142857142858,8.5214285714285705,8.4321428571428569,8.3428571428571434,8.2535714285714299,8.1642857142857146,8.0749999999999993,7.9857142857142858,7.8964285714285714,7.8071428571428569,7.7178571428571434,7.6285714285714281,7.5392857142857137,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",8.7892857142857146,8.6999999999999993,8.6107142857142858,8.5214285714285705,8.4321428571428569,8.3428571428571434,8.2535714285714299,8.1642857142857146,8.0749999999999993,7.9857142857142858,7.8964285714285714,7.8071428571428569,7.7178571428571434,7.6285714285714281,7.5392857142857137,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",8.7892857142857146,8.6999999999999993,8.6107142857142858,8.5214285714285705,8.4321428571428569,8.3428571428571434,8.2535714285714299,8.1642857142857146,8.0749999999999993,7.9857142857142858,7.8964285714285714,7.8071428571428569,7.7178571428571434,7.6285714285714281,7.5392857142857137,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",8.7892857142857146,8.6999999999999993,8.6107142857142858,8.5214285714285705,8.4321428571428569,8.3428571428571434,8.2535714285714299,8.1642857142857146,8.0749999999999993,7.9857142857142858,7.8964285714285714,7.8071428571428569,7.7178571428571434,7.6285714285714281,7.5392857142857137,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",8.7892857142857146,8.6999999999999993,8.6107142857142858,8.5214285714285705,8.4321428571428569,8.3428571428571434,8.2535714285714299,8.1642857142857146,8.0749999999999993,7.9857142857142858,7.8964285714285714,7.8071428571428569,7.7178571428571434,7.6285714285714281,7.5392857142857137,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",9.75,9.75,9.7122142857142855,9.6744285714285727,9.6366428571428582,9.5988571428571454,9.5610714285714309,9.5232857142857181,9.4855000000000036,9.4477142857142891,9.4099285714285763,9.3721428571428618,9.334357142857149,9.2965714285714345,9.2587857142857217,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",9.75,9.75,9.7122142857142855,9.6744285714285727,9.6366428571428582,9.5988571428571454,9.5610714285714309,9.5232857142857181,9.4855000000000036,9.4477142857142891,9.4099285714285763,9.3721428571428618,9.334357142857149,9.2965714285714345,9.2587857142857217,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",9.75,9.75,9.7122142857142855,9.6744285714285727,9.6366428571428582,9.5988571428571454,9.5610714285714309,9.5232857142857181,9.4855000000000036,9.4477142857142891,9.4099285714285763,9.3721428571428618,9.334357142857149,9.2965714285714345,9.2587857142857217,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",11.820928571428571,11.65,11.47907142857143,11.308142857142856,11.137214285714286,10.966285714285714,10.795357142857144,10.624428571428572,10.4535,10.28257142857143,10.111642857142856,9.9407142857142858,9.7697857142857139,9.5988571428571436,9.4279285714285717,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",11.820928571428571,11.65,11.47907142857143,11.308142857142856,11.137214285714286,10.966285714285714,10.795357142857144,10.624428571428572,10.4535,10.28257142857143,10.111642857142856,9.9407142857142858,9.7697857142857139,9.5988571428571436,9.4279285714285717,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",11.820928571428571,11.65,11.47907142857143,11.308142857142856,11.137214285714286,10.966285714285714,10.795357142857144,10.624428571428572,10.4535,10.28257142857143,10.111642857142856,9.9407142857142858,9.7697857142857139,9.5988571428571436,9.4279285714285717,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",9.75,9.75,9.7122142857142855,9.6744285714285727,9.6366428571428582,9.5988571428571454,9.5610714285714309,9.5232857142857181,9.4855000000000036,9.4477142857142891,9.4099285714285763,9.3721428571428618,9.334357142857149,9.2965714285714345,9.2587857142857217,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",9.75,9.75,9.7122142857142855,9.6744285714285727,9.6366428571428582,9.5988571428571454,9.5610714285714309,9.5232857142857181,9.4855000000000036,9.4477142857142891,9.4099285714285763,9.3721428571428618,9.334357142857149,9.2965714285714345,9.2587857142857217,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",9.75,9.75,9.7122142857142855,9.6744285714285727,9.6366428571428582,9.5988571428571454,9.5610714285714309,9.5232857142857181,9.4855000000000036,9.4477142857142891,9.4099285714285763,9.3721428571428618,9.334357142857149,9.2965714285714345,9.2587857142857217,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",11.820928571428571,11.65,11.47907142857143,11.308142857142856,11.137214285714286,10.966285714285714,10.795357142857144,10.624428571428572,10.4535,10.28257142857143,10.111642857142856,9.9407142857142858,9.7697857142857139,9.5988571428571436,9.4279285714285717,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",11.820928571428571,11.65,11.47907142857143,11.308142857142856,11.137214285714286,10.966285714285714,10.795357142857144,10.624428571428572,10.4535,10.28257142857143,10.111642857142856,9.9407142857142858,9.7697857142857139,9.5988571428571436,9.4279285714285717,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",11.820928571428571,11.65,11.47907142857143,11.308142857142856,11.137214285714286,10.966285714285714,10.795357142857144,10.624428571428572,10.4535,10.28257142857143,10.111642857142856,9.9407142857142858,9.7697857142857139,9.5988571428571436,9.4279285714285717,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Coal-new-AvgCF-Low",{"$f":"$S$33*(L297+L455)","v":3858.9749913320811},3858.9749913320811,3824.047500294002,3818.0806179835376,3809.0173191899471,3804.7126419784095,3799.4426690740393,3804.2005081074158,3795.011423383045,3790.4057552591375,3794.5487231061611,3779.1189921413934,3761.5151822539297,3746.9062169866284,3738.2746704422516,3727.9067611906707,3716.8947174188343,3702.7596407710498,3690.9669428634243,3685.1383149553412,3675.2611718395474,3663.5341960210312,3650.066432212102,3643.6908420522959,3635.9670134004709,3623.451482544448,3612.8927627025669,3604.8653691734808,3597.0793117328672,3588.5342467139453,3578.9448191631291,3570.588234203617,3561.0121724205533,3548.9463870650993,3540.5350339561551,3509.8390003731138]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",3858.9749913320811,3858.9749913320811,3824.047500294002,3818.0806179835376,3809.0173191899471,3804.7126419784095,3799.4426690740393,3804.2005081074158,3795.011423383045,3790.4057552591375,3794.5487231061611,3779.1189921413934,3761.5151822539297,3746.9062169866284,3738.2746704422516,3727.9067611906707,3716.8947174188343,3702.7596407710498,3690.9669428634243,3685.1383149553412,3675.2611718395474,3663.5341960210312,3650.066432212102,3643.6908420522959,3635.9670134004709,3623.451482544448,3612.8927627025669,3604.8653691734808,3597.0793117328672,3588.5342467139453,3578.9448191631291,3570.588234203617,3561.0121724205533,3548.9463870650993,3540.5350339561551,3509.8390003731138]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",3858.9749913320811,3858.9749913320811,3824.047500294002,3818.0806179835376,3809.0173191899471,3804.7126419784095,3799.4426690740393,3804.2005081074158,3795.011423383045,3790.4057552591375,3794.5487231061611,3779.1189921413934,3761.5151822539297,3746.9062169866284,3738.2746704422516,3727.9067611906707,3716.8947174188343,3702.7596407710498,3690.9669428634243,3685.1383149553412,3675.2611718395474,3663.5341960210312,3650.066432212102,3643.6908420522959,3635.9670134004709,3623.451482544448,3612.8927627025669,3604.8653691734808,3597.0793117328672,3588.5342467139453,3578.9448191631291,3570.588234203617,3561.0121724205533,3548.9463870650993,3540.5350339561551,3509.8390003731138]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",3858.9749913320811,3858.9749913320811,3824.047500294002,3818.0806179835376,3809.0173191899471,3804.7126419784095,3799.4426690740393,3804.2005081074158,3795.011423383045,3790.4057552591375,3794.5487231061611,3779.1189921413934,3761.5151822539297,3746.9062169866284,3738.2746704422516,3727.9067611906707,3716.8947174188343,3702.7596407710498,3690.9669428634243,3685.1383149553412,3675.2611718395474,3663.5341960210312,3650.066432212102,3643.6908420522959,3635.9670134004709,3623.451482544448,3612.8927627025669,3604.8653691734808,3597.0793117328672,3588.5342467139453,3578.9448191631291,3570.588234203617,3561.0121724205533,3548.9463870650993,3540.5350339561551,3509.8390003731138]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",3858.9749913320811,3858.9749913320811,3824.047500294002,3818.0806179835376,3809.0173191899471,3804.7126419784095,3799.4426690740393,3804.2005081074158,3795.011423383045,3790.4057552591375,3794.5487231061611,3779.1189921413934,3761.5151822539297,3746.9062169866284,3738.2746704422516,3727.9067611906707,3716.8947174188343,3702.7596407710498,3690.9669428634243,3685.1383149553412,3675.2611718395474,3663.5341960210312,3650.066432212102,3643.6908420522959,3635.9670134004709,3623.451482544448,3612.8927627025669,3604.8653691734808,3597.0793117328672,3588.5342467139453,3578.9448191631291,3570.588234203617,3561.0121724205533,3548.9463870650993,3540.5350339561551,3509.8390003731138]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",3858.9749913320811,3858.9749913320811,3824.047500294002,3818.0806179835376,3809.0173191899471,3804.7126419784095,3799.4426690740393,3804.2005081074158,3795.011423383045,3790.4057552591375,3794.5487231061611,3779.1189921413934,3761.5151822539297,3746.9062169866284,3738.2746704422516,3727.9067611906707,3716.8947174188343,3702.7596407710498,3690.9669428634243,3685.1383149553412,3675.2611718395474,3663.5341960210312,3650.066432212102,3643.6908420522959,3635.9670134004709,3623.451482544448,3612.8927627025669,3604.8653691734808,3597.0793117328672,3588.5342467139453,3578.9448191631291,3570.588234203617,3561.0121724205533,3548.9463870650993,3540.5350339561551,3509.8390003731138]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",4140.8963794232523,4140.8963794232523,4102.5880123246188,4095.3536107824357,4084.7961954493117,4079.3398163389943,4067.4119470573028,4066.6003060385638,4050.8569624512907,4039.9969630161581,4034.1317078799057,4002.3509132364843,3971.4198470413694,3932.0513537803704,3905.4848851926308,3876.1024546707376,3853.1718407241651,3827.8859379185178,3803.8374664614817,3786.0408514327596,3768.4423895249051,3746.6395391276328,3722.6018087389407,3708.2988113455526,3690.6761471221121,3670.6384725202288,3651.9690590961577,3637.3848004529655,3622.3842753854601,3606.9310934927553,3593.4403875224175,3581.6282637745976,3568.591309235484,3553.0626636279235,3541.1921722287898,3507.0526876422509]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",4140.8963794232523,4140.8963794232523,4102.5880123246188,{"$f":"$S$33*(O304+O462)","v":4095.3536107824357},4084.7961954493117,4079.3398163389943,4067.4119470573028,4066.6003060385638,4050.8569624512907,4039.9969630161581,4034.1317078799057,4002.3509132364843,3971.4198470413694,3932.0513537803704,3905.4848851926308,3876.1024546707376,3853.1718407241651,3827.8859379185178,3803.8374664614817,3786.0408514327596,3768.4423895249051,3746.6395391276328,3722.6018087389407,3708.2988113455526,3690.6761471221121,3670.6384725202288,3651.9690590961577,3637.3848004529655,3622.3842753854601,3606.9310934927553,3593.4403875224175,3581.6282637745976,3568.591309235484,3553.0626636279235,3541.1921722287898,3507.0526876422509]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"$S$33*(L305+L463)","v":4140.8963794232523},4140.8963794232523,4102.5880123246188,4095.3536107824357,4084.7961954493117,4079.3398163389943,4067.4119470573028,4066.6003060385638,4050.8569624512907,4039.9969630161581,4034.1317078799057,4002.3509132364843,3971.4198470413694,3932.0513537803704,3905.4848851926308,3876.1024546707376,3853.1718407241651,3827.8859379185178,3803.8374664614817,3786.0408514327596,3768.4423895249051,3746.6395391276328,3722.6018087389407,3708.2988113455526,3690.6761471221121,3670.6384725202288,3651.9690590961577,3637.3848004529655,3622.3842753854601,3606.9310934927553,3593.4403875224175,3581.6282637745976,3568.591309235484,3553.0626636279235,3541.1921722287898,3507.0526876422509]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",4140.8963794232523,4140.8963794232523,4102.5880123246188,4095.3536107824357,4084.7961954493117,4079.3398163389943,4067.4119470573028,4066.6003060385638,4050.8569624512907,4039.9969630161581,4034.1317078799057,4002.3509132364843,3971.4198470413694,3932.0513537803704,3905.4848851926308,3876.1024546707376,3853.1718407241651,3827.8859379185178,3803.8374664614817,3786.0408514327596,3768.4423895249051,3746.6395391276328,3722.6018087389407,3708.2988113455526,3690.6761471221121,3670.6384725202288,3651.9690590961577,3637.3848004529655,3622.3842753854601,3606.9310934927553,3593.4403875224175,3581.6282637745976,3568.591309235484,3553.0626636279235,3541.1921722287898,3507.0526876422509]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",4140.8963794232523,4140.8963794232523,4102.5880123246188,4095.3536107824357,4084.7961954493117,4079.3398163389943,4067.4119470573028,4066.6003060385638,4050.8569624512907,4039.9969630161581,4034.1317078799057,4002.3509132364843,3971.4198470413694,3932.0513537803704,3905.4848851926308,3876.1024546707376,3853.1718407241651,3827.8859379185178,3803.8374664614817,3786.0408514327596,3768.4423895249051,3746.6395391276328,3722.6018087389407,3708.2988113455526,3690.6761471221121,3670.6384725202288,3651.9690590961577,3637.3848004529655,3622.3842753854601,3606.9310934927553,3593.4403875224175,3581.6282637745976,3568.591309235484,3553.0626636279235,3541.1921722287898,3507.0526876422509]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",4140.8963794232523,4140.8963794232523,4102.5880123246188,4095.3536107824357,4084.7961954493117,4079.3398163389943,4067.4119470573028,4066.6003060385638,4050.8569624512907,4039.9969630161581,4034.1317078799057,4002.3509132364843,3971.4198470413694,3932.0513537803704,3905.4848851926308,3876.1024546707376,3853.1718407241651,3827.8859379185178,3803.8374664614817,3786.0408514327596,3768.4423895249051,3746.6395391276328,3722.6018087389407,3708.2988113455526,3690.6761471221121,3670.6384725202288,3651.9690590961577,3637.3848004529655,3622.3842753854601,3606.9310934927553,3593.4403875224175,3581.6282637745976,3568.591309235484,3553.0626636279235,3541.1921722287898,3507.0526876422509]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",5341.1652763969132,5341.1652763969132,5296.5466556467554,5292.0228331443086,5283.2150252672791,5281.0170686604761,5263.5105905874307,5259.8452083674101,5236.8567192553901,5220.1781812270747,5215.4961912687131,5183.8898314992011,5149.3389598017538,5118.9237223593054,5096.6850314911899,5072.0797307675057,5046.602897957614,5016.9015449257977,4990.3937651131646,4971.9447095439991,4948.0223271598861,4921.6178941146009,4892.8912336139883,4873.6730130217538,4852.6362404654319,4825.207386715726,4800.3956808633502,4778.9455182913107,4757.8045036727299,4735.6509556167284,4712.114708985453,4690.1984443716292,4666.6761317803266,4639.8986658243521,4617.3296008555099,4561.3554901095313]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",5341.1652763969132,5341.1652763969132,5296.5466556467554,5292.0228331443086,5283.2150252672791,5281.0170686604761,5263.5105905874307,5259.8452083674101,5236.8567192553901,5220.1781812270747,5215.4961912687131,5183.8898314992011,5149.3389598017538,5118.9237223593054,5096.6850314911899,5072.0797307675057,5046.602897957614,5016.9015449257977,4990.3937651131646,4971.9447095439991,4948.0223271598861,4921.6178941146009,4892.8912336139883,4873.6730130217538,4852.6362404654319,4825.207386715726,4800.3956808633502,4778.9455182913107,4757.8045036727299,4735.6509556167284,4712.114708985453,4690.1984443716292,4666.6761317803266,4639.8986658243521,4617.3296008555099,4561.3554901095313]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",5341.1652763969132,5341.1652763969132,5296.5466556467554,5292.0228331443086,5283.2150252672791,5281.0170686604761,5263.5105905874307,5259.8452083674101,5236.8567192553901,5220.1781812270747,5215.4961912687131,5183.8898314992011,5149.3389598017538,5118.9237223593054,5096.6850314911899,5072.0797307675057,5046.602897957614,5016.9015449257977,4990.3937651131646,4971.9447095439991,4948.0223271598861,4921.6178941146009,4892.8912336139883,4873.6730130217538,4852.6362404654319,4825.207386715726,4800.3956808633502,4778.9455182913107,4757.8045036727299,4735.6509556167284,4712.114708985453,4690.1984443716292,4666.6761317803266,4639.8986658243521,4617.3296008555099,4561.3554901095313]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",5906.0757986718954,5906.0757986718954,5856.7380713135708,{"$f":"$S$33*(O312+O470)","v":5851.7357848804468},5841.9964156136402,5839.5659912305309,5820.2079333692427,5816.1548805048806,5790.7350044728601,5772.2924540725644,5767.1152715380895,5732.1660522462353,5693.9608935223378,5660.3287760959183,5635.7380010246543,5608.5303106419224,5580.3589102266915,5547.5161814865405,5518.2047955386561,5497.8044680882185,5471.3519251815724,5442.1548165140021,5410.3898690578571,5389.1390255322085,5365.8772901528309,5335.5474125075316,5308.1114864735537,5284.3926387149686,5261.0156360691326,5236.5190089742073,5210.4934416256674,5186.2591943528869,5160.2490347837356,5130.6394392276479,5105.6833479042471,5043.789112522707]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$S$33*(L313+L471)","v":5906.0757986718954},5906.0757986718954,5856.7380713135708,5851.7357848804468,5841.9964156136402,5839.5659912305309,5820.2079333692427,5816.1548805048806,5790.7350044728601,5772.2924540725644,5767.1152715380895,5732.1660522462353,5693.9608935223378,5660.3287760959183,5635.7380010246543,5608.5303106419224,5580.3589102266915,5547.5161814865405,5518.2047955386561,5497.8044680882185,5471.3519251815724,5442.1548165140021,5410.3898690578571,5389.1390255322085,5365.8772901528309,5335.5474125075316,5308.1114864735537,5284.3926387149686,5261.0156360691326,5236.5190089742073,5210.4934416256674,5186.2591943528869,5160.2490347837356,5130.6394392276479,5105.6833479042471,5043.789112522707]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",5906.0757986718954,5906.0757986718954,5856.7380713135708,5851.7357848804468,5841.9964156136402,5839.5659912305309,5820.2079333692427,5816.1548805048806,5790.7350044728601,5772.2924540725644,5767.1152715380895,5732.1660522462353,5693.9608935223378,5660.3287760959183,5635.7380010246543,5608.5303106419224,5580.3589102266915,5547.5161814865405,5518.2047955386561,5497.8044680882185,5471.3519251815724,5442.1548165140021,5410.3898690578571,5389.1390255322085,5365.8772901528309,5335.5474125075316,5308.1114864735537,5284.3926387149686,5261.0156360691326,5236.5190089742073,5210.4934416256674,5186.2591943528869,5160.2490347837356,5130.6394392276479,5105.6833479042471,5043.789112522707]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",5341.1652763969132,5341.1652763969132,5296.5466556467554,5292.0228331443086,5283.2150252672791,5281.0170686604761,5263.5105905874307,5259.8452083674101,5236.8567192553901,5220.1781812270747,5215.4961912687131,5183.8898314992011,5149.3389598017538,5118.9237223593054,5096.6850314911899,5072.0797307675057,5046.602897957614,5016.9015449257977,4990.3937651131646,4971.9447095439991,4948.0223271598861,4921.6178941146009,4892.8912336139883,4873.6730130217538,4852.6362404654319,4825.207386715726,4800.3956808633502,4778.9455182913107,4757.8045036727299,4735.6509556167284,4712.114708985453,4690.1984443716292,4666.6761317803266,4639.8986658243521,4617.3296008555099,4561.3554901095313]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",5341.1652763969132,5341.1652763969132,5296.5466556467554,5292.0228331443086,5283.2150252672791,5281.0170686604761,5263.5105905874307,5259.8452083674101,5236.8567192553901,5220.1781812270747,5215.4961912687131,5183.8898314992011,5149.3389598017538,5118.9237223593054,5096.6850314911899,5072.0797307675057,5046.602897957614,5016.9015449257977,4990.3937651131646,4971.9447095439991,4948.0223271598861,4921.6178941146009,4892.8912336139883,4873.6730130217538,4852.6362404654319,4825.207386715726,4800.3956808633502,4778.9455182913107,4757.8045036727299,4735.6509556167284,4712.114708985453,4690.1984443716292,4666.6761317803266,4639.8986658243521,4617.3296008555099,4561.3554901095313]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",5341.1652763969132,5341.1652763969132,5296.5466556467554,5292.0228331443086,5283.2150252672791,5281.0170686604761,5263.5105905874307,5259.8452083674101,5236.8567192553901,5220.1781812270747,5215.4961912687131,5183.8898314992011,5149.3389598017538,5118.9237223593054,5096.6850314911899,5072.0797307675057,5046.602897957614,5016.9015449257977,4990.3937651131646,4971.9447095439991,4948.0223271598861,4921.6178941146009,4892.8912336139883,4873.6730130217538,4852.6362404654319,4825.207386715726,4800.3956808633502,4778.9455182913107,4757.8045036727299,4735.6509556167284,4712.114708985453,4690.1984443716292,4666.6761317803266,4639.8986658243521,4617.3296008555099,4561.3554901095313]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",5906.0757986718954,5906.0757986718954,5856.7380713135708,5851.7357848804468,5841.9964156136402,5839.5659912305309,5820.2079333692427,5816.1548805048806,5790.7350044728601,5772.2924540725644,5767.1152715380895,5732.1660522462353,5693.9608935223378,5660.3287760959183,5635.7380010246543,5608.5303106419224,5580.3589102266915,5547.5161814865405,5518.2047955386561,5497.8044680882185,5471.3519251815724,5442.1548165140021,5410.3898690578571,5389.1390255322085,5365.8772901528309,5335.5474125075316,5308.1114864735537,5284.3926387149686,5261.0156360691326,5236.5190089742073,5210.4934416256674,5186.2591943528869,5160.2490347837356,5130.6394392276479,5105.6833479042471,5043.789112522707]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",5906.0757986718954,5906.0757986718954,5856.7380713135708,5851.7357848804468,5841.9964156136402,5839.5659912305309,5820.2079333692427,5816.1548805048806,5790.7350044728601,5772.2924540725644,5767.1152715380895,5732.1660522462353,5693.9608935223378,5660.3287760959183,5635.7380010246543,5608.5303106419224,5580.3589102266915,5547.5161814865405,5518.2047955386561,5497.8044680882185,5471.3519251815724,5442.1548165140021,5410.3898690578571,5389.1390255322085,5365.8772901528309,5335.5474125075316,5308.1114864735537,5284.3926387149686,5261.0156360691326,5236.5190089742073,5210.4934416256674,5186.2591943528869,5160.2490347837356,5130.6394392276479,5105.6833479042471,5043.789112522707]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",5906.0757986718954,5906.0757986718954,5856.7380713135708,{"$f":"$S$33*(O320+O478)","v":5851.7357848804468},5841.9964156136402,5839.5659912305309,5820.2079333692427,5816.1548805048806,5790.7350044728601,5772.2924540725644,5767.1152715380895,5732.1660522462353,5693.9608935223378,5660.3287760959183,5635.7380010246543,5608.5303106419224,5580.3589102266915,5547.5161814865405,5518.2047955386561,5497.8044680882185,5471.3519251815724,5442.1548165140021,5410.3898690578571,5389.1390255322085,5365.8772901528309,5335.5474125075316,5308.1114864735537,5284.3926387149686,5261.0156360691326,5236.5190089742073,5210.4934416256674,5186.2591943528869,5160.2490347837356,5130.6394392276479,5105.6833479042471,5043.789112522707]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF-Low",{"$f":"(L297+L455)*($S$33-1)","v":299.56356634677252},299.56356634677252,296.85222361912759,296.38902793921022,295.68546439822518,295.35130196899036,294.94220580191751,295.31154616617061,294.59821814573041,294.24069046760178,294.5622997618579,293.36452438213678,291.99798013579561,290.86391895479841,290.19387137176676,289.38903384938334,288.53419361007946,287.43691933887885,286.52147867134573,286.06901537034599,285.30227492146236,284.39193611218064,283.34646383874514,282.85154108590876,282.25195760532404,281.280405038548,280.46075531835157,279.83760677775638,279.23319261598283,278.56985839964739,277.82545266423864,277.17674973183455,276.43338155097433,275.49674171786495,274.84378725695836,272.46092307320737]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",299.56356634677252,299.56356634677252,296.85222361912759,296.38902793921022,295.68546439822518,295.35130196899036,294.94220580191751,295.31154616617061,294.59821814573041,294.24069046760178,294.5622997618579,293.36452438213678,291.99798013579561,290.86391895479841,290.19387137176676,289.38903384938334,288.53419361007946,287.43691933887885,286.52147867134573,286.06901537034599,285.30227492146236,284.39193611218064,283.34646383874514,282.85154108590876,282.25195760532404,281.280405038548,280.46075531835157,279.83760677775638,279.23319261598283,278.56985839964739,277.82545266423864,277.17674973183455,276.43338155097433,275.49674171786495,274.84378725695836,272.46092307320737]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",299.56356634677252,299.56356634677252,296.85222361912759,296.38902793921022,295.68546439822518,295.35130196899036,294.94220580191751,295.31154616617061,294.59821814573041,294.24069046760178,294.5622997618579,293.36452438213678,291.99798013579561,290.86391895479841,290.19387137176676,289.38903384938334,288.53419361007946,287.43691933887885,286.52147867134573,286.06901537034599,285.30227492146236,284.39193611218064,283.34646383874514,282.85154108590876,282.25195760532404,281.280405038548,280.46075531835157,279.83760677775638,279.23319261598283,278.56985839964739,277.82545266423864,277.17674973183455,276.43338155097433,275.49674171786495,274.84378725695836,272.46092307320737]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",299.56356634677252,299.56356634677252,296.85222361912759,296.38902793921022,295.68546439822518,295.35130196899036,294.94220580191751,295.31154616617061,294.59821814573041,294.24069046760178,294.5622997618579,293.36452438213678,291.99798013579561,290.86391895479841,290.19387137176676,289.38903384938334,288.53419361007946,287.43691933887885,286.52147867134573,286.06901537034599,285.30227492146236,284.39193611218064,283.34646383874514,282.85154108590876,282.25195760532404,281.280405038548,280.46075531835157,279.83760677775638,279.23319261598283,278.56985839964739,277.82545266423864,277.17674973183455,276.43338155097433,275.49674171786495,274.84378725695836,272.46092307320737]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",299.56356634677252,299.56356634677252,296.85222361912759,296.38902793921022,295.68546439822518,295.35130196899036,294.94220580191751,295.31154616617061,294.59821814573041,294.24069046760178,294.5622997618579,293.36452438213678,291.99798013579561,290.86391895479841,290.19387137176676,289.38903384938334,288.53419361007946,287.43691933887885,286.52147867134573,286.06901537034599,285.30227492146236,284.39193611218064,283.34646383874514,282.85154108590876,282.25195760532404,281.280405038548,280.46075531835157,279.83760677775638,279.23319261598283,278.56985839964739,277.82545266423864,277.17674973183455,276.43338155097433,275.49674171786495,274.84378725695836,272.46092307320737]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",299.56356634677252,299.56356634677252,296.85222361912759,296.38902793921022,295.68546439822518,295.35130196899036,294.94220580191751,295.31154616617061,294.59821814573041,294.24069046760178,294.5622997618579,293.36452438213678,291.99798013579561,290.86391895479841,290.19387137176676,289.38903384938334,288.53419361007946,287.43691933887885,286.52147867134573,286.06901537034599,285.30227492146236,284.39193611218064,283.34646383874514,282.85154108590876,282.25195760532404,281.280405038548,280.46075531835157,279.83760677775638,279.23319261598283,278.56985839964739,277.82545266423864,277.17674973183455,276.43338155097433,275.49674171786495,274.84378725695836,272.46092307320737]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",321.44849087614119,321.44849087614119,318.47469832895843,317.9131079762796,317.09355952216976,316.66999305975474,315.74405934187172,315.68105347147531,314.45893304783453,313.61589566909544,313.16058907858991,310.69351732868171,308.29240809083245,305.23632032932744,303.17402500653873,300.89313287978354,299.11308079139587,297.15019291578858,295.2833640581153,293.90185278144742,292.53572368675873,290.84321735121563,288.97722229856743,287.86691271681684,286.49890485069608,284.94342514986386,283.49416049293313,282.3620172317066,281.1975601423527,279.99796431973607,278.95071109780861,278.03376244590635,277.02173292905024,275.81627902764257,274.89479942598655,272.24462787033883]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",321.44849087614119,321.44849087614119,318.47469832895843,{"$f":"(O304+O462)*($S$33-1)","v":317.9131079762796},317.09355952216976,316.66999305975474,315.74405934187172,315.68105347147531,314.45893304783453,313.61589566909544,313.16058907858991,310.69351732868171,308.29240809083245,305.23632032932744,303.17402500653873,300.89313287978354,299.11308079139587,297.15019291578858,295.2833640581153,293.90185278144742,292.53572368675873,290.84321735121563,288.97722229856743,287.86691271681684,286.49890485069608,284.94342514986386,283.49416049293313,282.3620172317066,281.1975601423527,279.99796431973607,278.95071109780861,278.03376244590635,277.02173292905024,275.81627902764257,274.89479942598655,272.24462787033883]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"(L305+L463)*($S$33-1)","v":321.44849087614119},321.44849087614119,318.47469832895843,317.9131079762796,317.09355952216976,316.66999305975474,315.74405934187172,315.68105347147531,314.45893304783453,313.61589566909544,313.16058907858991,310.69351732868171,308.29240809083245,305.23632032932744,303.17402500653873,300.89313287978354,299.11308079139587,297.15019291578858,295.2833640581153,293.90185278144742,292.53572368675873,290.84321735121563,288.97722229856743,287.86691271681684,286.49890485069608,284.94342514986386,283.49416049293313,282.3620172317066,281.1975601423527,279.99796431973607,278.95071109780861,278.03376244590635,277.02173292905024,275.81627902764257,274.89479942598655,272.24462787033883]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",321.44849087614119,321.44849087614119,318.47469832895843,317.9131079762796,317.09355952216976,316.66999305975474,315.74405934187172,315.68105347147531,314.45893304783453,313.61589566909544,313.16058907858991,310.69351732868171,308.29240809083245,305.23632032932744,303.17402500653873,300.89313287978354,299.11308079139587,297.15019291578858,295.2833640581153,293.90185278144742,292.53572368675873,290.84321735121563,288.97722229856743,287.86691271681684,286.49890485069608,284.94342514986386,283.49416049293313,282.3620172317066,281.1975601423527,279.99796431973607,278.95071109780861,278.03376244590635,277.02173292905024,275.81627902764257,274.89479942598655,272.24462787033883]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",321.44849087614119,321.44849087614119,318.47469832895843,317.9131079762796,317.09355952216976,316.66999305975474,315.74405934187172,315.68105347147531,314.45893304783453,313.61589566909544,313.16058907858991,310.69351732868171,308.29240809083245,305.23632032932744,303.17402500653873,300.89313287978354,299.11308079139587,297.15019291578858,295.2833640581153,293.90185278144742,292.53572368675873,290.84321735121563,288.97722229856743,287.86691271681684,286.49890485069608,284.94342514986386,283.49416049293313,282.3620172317066,281.1975601423527,279.99796431973607,278.95071109780861,278.03376244590635,277.02173292905024,275.81627902764257,274.89479942598655,272.24462787033883]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",321.44849087614119,321.44849087614119,318.47469832895843,317.9131079762796,317.09355952216976,316.66999305975474,315.74405934187172,315.68105347147531,314.45893304783453,313.61589566909544,313.16058907858991,310.69351732868171,308.29240809083245,305.23632032932744,303.17402500653873,300.89313287978354,299.11308079139587,297.15019291578858,295.2833640581153,293.90185278144742,292.53572368675873,290.84321735121563,288.97722229856743,287.86691271681684,286.49890485069608,284.94342514986386,283.49416049293313,282.3620172317066,281.1975601423527,279.99796431973607,278.95071109780861,278.03376244590635,277.02173292905024,275.81627902764257,274.89479942598655,272.24462787033883]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",414.62267110798075,414.62267110798075,411.15902773443884,410.80785354818556,410.12412319355337,409.95350075591432,408.59451215984598,408.30997676577903,406.52543195820988,405.23071448933928,404.86726211852141,402.41373135632131,399.73162474269321,397.37055813303414,395.64421848006936,393.73416421633925,391.75645487308248,389.45080550776635,387.39306606285072,385.96090729155958,384.10386644558554,382.05414957823683,379.82416340622854,378.33229608073924,376.69925864837626,374.57001830125768,372.64394127070426,370.9788132993566,369.33768378969239,367.61795358211214,365.79088758787304,364.08957716127958,362.26359283528586,360.18491826042623,358.43293240761187,354.08778783533086]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",414.62267110798075,414.62267110798075,411.15902773443884,410.80785354818556,410.12412319355337,409.95350075591432,408.59451215984598,408.30997676577903,406.52543195820988,405.23071448933928,404.86726211852141,402.41373135632131,399.73162474269321,397.37055813303414,395.64421848006936,393.73416421633925,391.75645487308248,389.45080550776635,387.39306606285072,385.96090729155958,384.10386644558554,382.05414957823683,379.82416340622854,378.33229608073924,376.69925864837626,374.57001830125768,372.64394127070426,370.9788132993566,369.33768378969239,367.61795358211214,365.79088758787304,364.08957716127958,362.26359283528586,360.18491826042623,358.43293240761187,354.08778783533086]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",414.62267110798075,414.62267110798075,411.15902773443884,410.80785354818556,410.12412319355337,409.95350075591432,408.59451215984598,408.30997676577903,406.52543195820988,405.23071448933928,404.86726211852141,402.41373135632131,399.73162474269321,397.37055813303414,395.64421848006936,393.73416421633925,391.75645487308248,389.45080550776635,387.39306606285072,385.96090729155958,384.10386644558554,382.05414957823683,379.82416340622854,378.33229608073924,376.69925864837626,374.57001830125768,372.64394127070426,370.9788132993566,369.33768378969239,367.61795358211214,365.79088758787304,364.08957716127958,362.26359283528586,360.18491826042623,358.43293240761187,354.08778783533086]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",458.47540689912307,458.47540689912307,454.64542987255453,{"$f":"(O312+O470)*($S$33-1)","v":454.25711360536945},453.50106823112213,453.31239984182815,451.80967726303453,451.49504786705046,449.52175995060912,448.09010616097532,447.68821310203117,444.97518365881899,442.00940294609546,439.39861716420216,437.48969049426375,435.37761856287852,433.19073598490763,430.64122867479074,428.36585157884235,426.78221995142263,424.72876842352855,422.46226241633298,419.99642084800092,418.34676556681364,416.54100926486473,414.18656894465136,412.05677959197988,410.21553868211191,408.40083444100799,406.49921626713905,404.47890989338987,402.59765967615073,400.5785493737298,398.28002293528675,396.34273758471932,391.53802702586694]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"(L313+L471)*($S$33-1)","v":458.47540689912307},458.47540689912307,454.64542987255453,454.25711360536945,453.50106823112213,453.31239984182815,451.80967726303453,451.49504786705046,449.52175995060912,448.09010616097532,447.68821310203117,444.97518365881899,442.00940294609546,439.39861716420216,437.48969049426375,435.37761856287852,433.19073598490763,430.64122867479074,428.36585157884235,426.78221995142263,424.72876842352855,422.46226241633298,419.99642084800092,418.34676556681364,416.54100926486473,414.18656894465136,412.05677959197988,410.21553868211191,408.40083444100799,406.49921626713905,404.47890989338987,402.59765967615073,400.5785493737298,398.28002293528675,396.34273758471932,391.53802702586694]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",458.47540689912307,458.47540689912307,454.64542987255453,454.25711360536945,453.50106823112213,453.31239984182815,451.80967726303453,451.49504786705046,449.52175995060912,448.09010616097532,447.68821310203117,444.97518365881899,442.00940294609546,439.39861716420216,437.48969049426375,435.37761856287852,433.19073598490763,430.64122867479074,428.36585157884235,426.78221995142263,424.72876842352855,422.46226241633298,419.99642084800092,418.34676556681364,416.54100926486473,414.18656894465136,412.05677959197988,410.21553868211191,408.40083444100799,406.49921626713905,404.47890989338987,402.59765967615073,400.5785493737298,398.28002293528675,396.34273758471932,391.53802702586694]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",414.62267110798075,414.62267110798075,411.15902773443884,410.80785354818556,410.12412319355337,409.95350075591432,408.59451215984598,408.30997676577903,406.52543195820988,405.23071448933928,404.86726211852141,402.41373135632131,399.73162474269321,397.37055813303414,395.64421848006936,393.73416421633925,391.75645487308248,389.45080550776635,387.39306606285072,385.96090729155958,384.10386644558554,382.05414957823683,379.82416340622854,378.33229608073924,376.69925864837626,374.57001830125768,372.64394127070426,370.9788132993566,369.33768378969239,367.61795358211214,365.79088758787304,364.08957716127958,362.26359283528586,360.18491826042623,358.43293240761187,354.08778783533086]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",414.62267110798075,414.62267110798075,411.15902773443884,410.80785354818556,410.12412319355337,409.95350075591432,408.59451215984598,408.30997676577903,406.52543195820988,405.23071448933928,404.86726211852141,402.41373135632131,399.73162474269321,397.37055813303414,395.64421848006936,393.73416421633925,391.75645487308248,389.45080550776635,387.39306606285072,385.96090729155958,384.10386644558554,382.05414957823683,379.82416340622854,378.33229608073924,376.69925864837626,374.57001830125768,372.64394127070426,370.9788132993566,369.33768378969239,367.61795358211214,365.79088758787304,364.08957716127958,362.26359283528586,360.18491826042623,358.43293240761187,354.08778783533086]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",414.62267110798075,414.62267110798075,411.15902773443884,410.80785354818556,410.12412319355337,409.95350075591432,408.59451215984598,408.30997676577903,406.52543195820988,405.23071448933928,404.86726211852141,402.41373135632131,399.73162474269321,397.37055813303414,395.64421848006936,393.73416421633925,391.75645487308248,389.45080550776635,387.39306606285072,385.96090729155958,384.10386644558554,382.05414957823683,379.82416340622854,378.33229608073924,376.69925864837626,374.57001830125768,372.64394127070426,370.9788132993566,369.33768378969239,367.61795358211214,365.79088758787304,364.08957716127958,362.26359283528586,360.18491826042623,358.43293240761187,354.08778783533086]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",458.47540689912307,458.47540689912307,454.64542987255453,454.25711360536945,453.50106823112213,453.31239984182815,451.80967726303453,451.49504786705046,449.52175995060912,448.09010616097532,447.68821310203117,444.97518365881899,442.00940294609546,439.39861716420216,437.48969049426375,435.37761856287852,433.19073598490763,430.64122867479074,428.36585157884235,426.78221995142263,424.72876842352855,422.46226241633298,419.99642084800092,418.34676556681364,416.54100926486473,414.18656894465136,412.05677959197988,410.21553868211191,408.40083444100799,406.49921626713905,404.47890989338987,402.59765967615073,400.5785493737298,398.28002293528675,396.34273758471932,391.53802702586694]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",458.47540689912307,458.47540689912307,454.64542987255453,454.25711360536945,453.50106823112213,453.31239984182815,451.80967726303453,451.49504786705046,449.52175995060912,448.09010616097532,447.68821310203117,444.97518365881899,442.00940294609546,439.39861716420216,437.48969049426375,435.37761856287852,433.19073598490763,430.64122867479074,428.36585157884235,426.78221995142263,424.72876842352855,422.46226241633298,419.99642084800092,418.34676556681364,416.54100926486473,414.18656894465136,412.05677959197988,410.21553868211191,408.40083444100799,406.49921626713905,404.47890989338987,402.59765967615073,400.5785493737298,398.28002293528675,396.34273758471932,391.53802702586694]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",458.47540689912307,458.47540689912307,454.64542987255453,{"$f":"(O320+O478)*($S$33-1)","v":454.25711360536945},453.50106823112213,453.31239984182815,451.80967726303453,451.49504786705046,449.52175995060912,448.09010616097532,447.68821310203117,444.97518365881899,442.00940294609546,439.39861716420216,437.48969049426375,435.37761856287852,433.19073598490763,430.64122867479074,428.36585157884235,426.78221995142263,424.72876842352855,422.46226241633298,419.99642084800092,418.34676556681364,416.54100926486473,414.18656894465136,412.05677959197988,410.21553868211191,408.40083444100799,406.49921626713905,404.47890989338987,402.59765967615073,400.5785493737298,398.28002293528675,396.34273758471932,391.53802702586694]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Coal-new-AvgCF-Low",3559.4114249853087,3559.4114249853087,3527.1952766748745,3521.6915900443273,3513.331854791722,3509.3613400094191,3504.5004632721216,3508.8889619412453,3500.4132052373147,3496.1650647915358,3499.9864233443031,3485.7544677592564,3469.5172021181338,3456.0422980318299,3448.0807990704848,3438.5177273412874,3428.3605238087548,3415.322721432171,3404.4454641920784,3399.0692995849954,3389.958896918085,3379.1422599088505,3366.719968373357,3360.8393009663873,3353.7150557951468,3342.1710775059,3332.4320073842155,3325.0277623957245,3317.8461191168844,3309.964388314298,3301.1193664988905,3293.4114844717824,3284.5787908695788,3273.4496453472343,3265.6912466991967,3237.3780772999066]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",3559.4114249853087,3559.4114249853087,3527.1952766748745,3521.6915900443273,3513.331854791722,3509.3613400094191,3504.5004632721216,3508.8889619412453,3500.4132052373147,3496.1650647915358,3499.9864233443031,3485.7544677592564,3469.5172021181338,3456.0422980318299,3448.0807990704848,3438.5177273412874,3428.3605238087548,3415.322721432171,3404.4454641920784,3399.0692995849954,3389.958896918085,3379.1422599088505,3366.719968373357,3360.8393009663873,3353.7150557951468,3342.1710775059,3332.4320073842155,3325.0277623957245,3317.8461191168844,3309.964388314298,3301.1193664988905,3293.4114844717824,3284.5787908695788,3273.4496453472343,3265.6912466991967,3237.3780772999066]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",3559.4114249853087,3559.4114249853087,3527.1952766748745,3521.6915900443273,3513.331854791722,3509.3613400094191,3504.5004632721216,3508.8889619412453,3500.4132052373147,3496.1650647915358,3499.9864233443031,3485.7544677592564,3469.5172021181338,3456.0422980318299,3448.0807990704848,3438.5177273412874,3428.3605238087548,3415.322721432171,3404.4454641920784,3399.0692995849954,3389.958896918085,3379.1422599088505,3366.719968373357,3360.8393009663873,3353.7150557951468,3342.1710775059,3332.4320073842155,3325.0277623957245,3317.8461191168844,3309.964388314298,3301.1193664988905,3293.4114844717824,3284.5787908695788,3273.4496453472343,3265.6912466991967,3237.3780772999066]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",3559.4114249853087,3559.4114249853087,3527.1952766748745,3521.6915900443273,3513.331854791722,3509.3613400094191,3504.5004632721216,3508.8889619412453,3500.4132052373147,3496.1650647915358,3499.9864233443031,3485.7544677592564,3469.5172021181338,3456.0422980318299,3448.0807990704848,3438.5177273412874,3428.3605238087548,3415.322721432171,3404.4454641920784,3399.0692995849954,3389.958896918085,3379.1422599088505,3366.719968373357,3360.8393009663873,3353.7150557951468,3342.1710775059,3332.4320073842155,3325.0277623957245,3317.8461191168844,3309.964388314298,3301.1193664988905,3293.4114844717824,3284.5787908695788,3273.4496453472343,3265.6912466991967,3237.3780772999066]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",3559.4114249853087,3559.4114249853087,3527.1952766748745,3521.6915900443273,3513.331854791722,3509.3613400094191,3504.5004632721216,3508.8889619412453,3500.4132052373147,3496.1650647915358,3499.9864233443031,3485.7544677592564,3469.5172021181338,3456.0422980318299,3448.0807990704848,3438.5177273412874,3428.3605238087548,3415.322721432171,3404.4454641920784,3399.0692995849954,3389.958896918085,3379.1422599088505,3366.719968373357,3360.8393009663873,3353.7150557951468,3342.1710775059,3332.4320073842155,3325.0277623957245,3317.8461191168844,3309.964388314298,3301.1193664988905,3293.4114844717824,3284.5787908695788,3273.4496453472343,3265.6912466991967,3237.3780772999066]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",3559.4114249853087,3559.4114249853087,3527.1952766748745,3521.6915900443273,3513.331854791722,3509.3613400094191,3504.5004632721216,3508.8889619412453,3500.4132052373147,3496.1650647915358,3499.9864233443031,3485.7544677592564,3469.5172021181338,3456.0422980318299,3448.0807990704848,3438.5177273412874,3428.3605238087548,3415.322721432171,3404.4454641920784,3399.0692995849954,3389.958896918085,3379.1422599088505,3366.719968373357,3360.8393009663873,3353.7150557951468,3342.1710775059,3332.4320073842155,3325.0277623957245,3317.8461191168844,3309.964388314298,3301.1193664988905,3293.4114844717824,3284.5787908695788,3273.4496453472343,3265.6912466991967,3237.3780772999066]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",3819.4478885471108,3819.4478885471108,3784.1133139956601,3777.440502806156,3767.7026359271417,3762.6698232792396,3751.6678877154309,3750.9192525670883,3736.3980294034563,3726.3810673470625,3720.9711188013157,3691.6573959078028,3663.127438950537,3626.8150334510428,3602.3108601860922,3575.2093217909542,3554.0587599327691,3530.7357450027293,3508.5541024033664,3492.1389986513122,3475.9066658381462,3455.7963217764172,3433.6245864403732,3420.4318986287358,3404.1772422714162,3385.695047370365,3368.4748986032246,3355.022783221259,3341.1867152431073,3326.9331291730191,3314.4896764246091,3303.5945013286914,3291.5695763064336,3277.2463846002811,3266.2973728028032,3234.8080597719122]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",3819.4478885471108,3819.4478885471108,3784.1133139956601,3777.440502806156,3767.7026359271417,3762.6698232792396,3751.6678877154309,3750.9192525670883,3736.3980294034563,3726.3810673470625,3720.9711188013157,3691.6573959078028,3663.127438950537,3626.8150334510428,3602.3108601860922,3575.2093217909542,3554.0587599327691,3530.7357450027293,3508.5541024033664,3492.1389986513122,3475.9066658381462,3455.7963217764172,3433.6245864403732,3420.4318986287358,3404.1772422714162,3385.695047370365,3368.4748986032246,3355.022783221259,3341.1867152431073,3326.9331291730191,3314.4896764246091,3303.5945013286914,3291.5695763064336,3277.2463846002811,3266.2973728028032,3234.8080597719122]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",3819.4478885471108,3819.4478885471108,3784.1133139956601,3777.440502806156,3767.7026359271417,3762.6698232792396,3751.6678877154309,3750.9192525670883,3736.3980294034563,3726.3810673470625,3720.9711188013157,3691.6573959078028,3663.127438950537,3626.8150334510428,3602.3108601860922,3575.2093217909542,3554.0587599327691,3530.7357450027293,3508.5541024033664,3492.1389986513122,3475.9066658381462,3455.7963217764172,3433.6245864403732,3420.4318986287358,3404.1772422714162,3385.695047370365,3368.4748986032246,3355.022783221259,3341.1867152431073,3326.9331291730191,3314.4896764246091,3303.5945013286914,3291.5695763064336,3277.2463846002811,3266.2973728028032,3234.8080597719122]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",3819.4478885471108,3819.4478885471108,3784.1133139956601,3777.440502806156,3767.7026359271417,3762.6698232792396,3751.6678877154309,3750.9192525670883,3736.3980294034563,3726.3810673470625,3720.9711188013157,3691.6573959078028,3663.127438950537,3626.8150334510428,3602.3108601860922,3575.2093217909542,3554.0587599327691,3530.7357450027293,3508.5541024033664,3492.1389986513122,3475.9066658381462,3455.7963217764172,3433.6245864403732,3420.4318986287358,3404.1772422714162,3385.695047370365,3368.4748986032246,3355.022783221259,3341.1867152431073,3326.9331291730191,3314.4896764246091,3303.5945013286914,3291.5695763064336,3277.2463846002811,3266.2973728028032,3234.8080597719122]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",3819.4478885471108,3819.4478885471108,3784.1133139956601,3777.440502806156,3767.7026359271417,3762.6698232792396,3751.6678877154309,3750.9192525670883,3736.3980294034563,3726.3810673470625,3720.9711188013157,3691.6573959078028,3663.127438950537,3626.8150334510428,3602.3108601860922,3575.2093217909542,3554.0587599327691,3530.7357450027293,3508.5541024033664,3492.1389986513122,3475.9066658381462,3455.7963217764172,3433.6245864403732,3420.4318986287358,3404.1772422714162,3385.695047370365,3368.4748986032246,3355.022783221259,3341.1867152431073,3326.9331291730191,3314.4896764246091,3303.5945013286914,3291.5695763064336,3277.2463846002811,3266.2973728028032,3234.8080597719122]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",3819.4478885471108,3819.4478885471108,3784.1133139956601,3777.440502806156,3767.7026359271417,3762.6698232792396,3751.6678877154309,3750.9192525670883,3736.3980294034563,3726.3810673470625,3720.9711188013157,3691.6573959078028,3663.127438950537,3626.8150334510428,3602.3108601860922,3575.2093217909542,3554.0587599327691,3530.7357450027293,3508.5541024033664,3492.1389986513122,3475.9066658381462,3455.7963217764172,3433.6245864403732,3420.4318986287358,3404.1772422714162,3385.695047370365,3368.4748986032246,3355.022783221259,3341.1867152431073,3326.9331291730191,3314.4896764246091,3303.5945013286914,3291.5695763064336,3277.2463846002811,3266.2973728028032,3234.8080597719122]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",4926.5426052889325,4926.5426052889325,4885.3876279123169,4881.2149795961232,4873.0909020737254,4871.0635679045618,4854.9160784275846,4851.5352316016315,4830.3312872971801,4814.9474667377353,4810.6289291501917,4781.4761001428797,4749.6073350590605,4721.5531642262713,4701.0408130111209,4678.3455665511665,4654.8464430845315,4627.4507394180309,4603.0006990503143,4585.9838022524391,4563.9184607143006,4539.5637445363636,4513.0670702077596,4495.3407169410148,4475.9369818170553,4450.6373684144683,4427.7517395926461,4407.9667049919544,4388.4668198830377,4368.0330020346164,4346.3238213975801,4326.1088672103497,4304.412538945041,4279.7137475639256,4258.8966684478983,4207.2677022742]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",4926.5426052889325,4926.5426052889325,4885.3876279123169,4881.2149795961232,4873.0909020737254,4871.0635679045618,4854.9160784275846,4851.5352316016315,4830.3312872971801,4814.9474667377353,4810.6289291501917,4781.4761001428797,4749.6073350590605,4721.5531642262713,4701.0408130111209,4678.3455665511665,4654.8464430845315,4627.4507394180309,4603.0006990503143,4585.9838022524391,4563.9184607143006,4539.5637445363636,4513.0670702077596,4495.3407169410148,4475.9369818170553,4450.6373684144683,4427.7517395926461,4407.9667049919544,4388.4668198830377,4368.0330020346164,4346.3238213975801,4326.1088672103497,4304.412538945041,4279.7137475639256,4258.8966684478983,4207.2677022742]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",4926.5426052889325,4926.5426052889325,4885.3876279123169,4881.2149795961232,4873.0909020737254,4871.0635679045618,4854.9160784275846,4851.5352316016315,4830.3312872971801,4814.9474667377353,4810.6289291501917,4781.4761001428797,4749.6073350590605,4721.5531642262713,4701.0408130111209,4678.3455665511665,4654.8464430845315,4627.4507394180309,4603.0006990503143,4585.9838022524391,4563.9184607143006,4539.5637445363636,4513.0670702077596,4495.3407169410148,4475.9369818170553,4450.6373684144683,4427.7517395926461,4407.9667049919544,4388.4668198830377,4368.0330020346164,4346.3238213975801,4326.1088672103497,4304.412538945041,4279.7137475639256,4258.8966684478983,4207.2677022742]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",5447.6003917727721,5447.6003917727721,5402.092641441016,5397.4786712750774,5388.495347382518,5386.2535913887032,5368.3982561062085,5364.6598326378298,5341.2132445222505,5324.2023479115887,5319.4270584360584,5287.1908685874159,5251.9514905762426,5220.9301589317165,5198.2483105303909,5173.1526920790438,5147.1681742417841,5116.8749528117496,5089.8389439598141,5071.0222481367955,5046.6231567580435,5019.692554097669,4990.3934482098566,4970.7922599653948,4949.3362808879665,4921.3608435628803,4896.054706881574,4874.1771000328563,4852.614801628125,4830.0197927070685,4806.0145317322776,4783.6615346767358,4759.6704854100062,4732.3594162923609,4709.3406103195275,4652.2510854968405]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",5447.6003917727721,5447.6003917727721,5402.092641441016,5397.4786712750774,5388.495347382518,5386.2535913887032,5368.3982561062085,5364.6598326378298,5341.2132445222505,5324.2023479115887,5319.4270584360584,5287.1908685874159,5251.9514905762426,5220.9301589317165,5198.2483105303909,5173.1526920790438,5147.1681742417841,5116.8749528117496,5089.8389439598141,5071.0222481367955,5046.6231567580435,5019.692554097669,4990.3934482098566,4970.7922599653948,4949.3362808879665,4921.3608435628803,4896.054706881574,4874.1771000328563,4852.614801628125,4830.0197927070685,4806.0145317322776,4783.6615346767358,4759.6704854100062,4732.3594162923609,4709.3406103195275,4652.2510854968405]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",5447.6003917727721,5447.6003917727721,5402.092641441016,5397.4786712750774,5388.495347382518,5386.2535913887032,5368.3982561062085,5364.6598326378298,5341.2132445222505,5324.2023479115887,5319.4270584360584,5287.1908685874159,5251.9514905762426,5220.9301589317165,5198.2483105303909,5173.1526920790438,5147.1681742417841,5116.8749528117496,5089.8389439598141,5071.0222481367955,5046.6231567580435,5019.692554097669,4990.3934482098566,4970.7922599653948,4949.3362808879665,4921.3608435628803,4896.054706881574,4874.1771000328563,4852.614801628125,4830.0197927070685,4806.0145317322776,4783.6615346767358,4759.6704854100062,4732.3594162923609,4709.3406103195275,4652.2510854968405]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",4926.5426052889325,4926.5426052889325,4885.3876279123169,4881.2149795961232,4873.0909020737254,4871.0635679045618,4854.9160784275846,4851.5352316016315,4830.3312872971801,4814.9474667377353,4810.6289291501917,4781.4761001428797,4749.6073350590605,4721.5531642262713,4701.0408130111209,4678.3455665511665,4654.8464430845315,4627.4507394180309,4603.0006990503143,4585.9838022524391,4563.9184607143006,4539.5637445363636,4513.0670702077596,4495.3407169410148,4475.9369818170553,4450.6373684144683,4427.7517395926461,4407.9667049919544,4388.4668198830377,4368.0330020346164,4346.3238213975801,4326.1088672103497,4304.412538945041,4279.7137475639256,4258.8966684478983,4207.2677022742]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",4926.5426052889325,4926.5426052889325,4885.3876279123169,4881.2149795961232,4873.0909020737254,4871.0635679045618,4854.9160784275846,4851.5352316016315,4830.3312872971801,4814.9474667377353,4810.6289291501917,4781.4761001428797,4749.6073350590605,4721.5531642262713,4701.0408130111209,4678.3455665511665,4654.8464430845315,4627.4507394180309,4603.0006990503143,4585.9838022524391,4563.9184607143006,4539.5637445363636,4513.0670702077596,4495.3407169410148,4475.9369818170553,4450.6373684144683,4427.7517395926461,4407.9667049919544,4388.4668198830377,4368.0330020346164,4346.3238213975801,4326.1088672103497,4304.412538945041,4279.7137475639256,4258.8966684478983,4207.2677022742]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",4926.5426052889325,4926.5426052889325,4885.3876279123169,4881.2149795961232,4873.0909020737254,4871.0635679045618,4854.9160784275846,4851.5352316016315,4830.3312872971801,4814.9474667377353,4810.6289291501917,4781.4761001428797,4749.6073350590605,4721.5531642262713,4701.0408130111209,4678.3455665511665,4654.8464430845315,4627.4507394180309,4603.0006990503143,4585.9838022524391,4563.9184607143006,4539.5637445363636,4513.0670702077596,4495.3407169410148,4475.9369818170553,4450.6373684144683,4427.7517395926461,4407.9667049919544,4388.4668198830377,4368.0330020346164,4346.3238213975801,4326.1088672103497,4304.412538945041,4279.7137475639256,4258.8966684478983,4207.2677022742]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",5447.6003917727721,5447.6003917727721,5402.092641441016,5397.4786712750774,5388.495347382518,5386.2535913887032,5368.3982561062085,5364.6598326378298,5341.2132445222505,5324.2023479115887,5319.4270584360584,5287.1908685874159,5251.9514905762426,5220.9301589317165,5198.2483105303909,5173.1526920790438,5147.1681742417841,5116.8749528117496,5089.8389439598141,5071.0222481367955,5046.6231567580435,5019.692554097669,4990.3934482098566,4970.7922599653948,4949.3362808879665,4921.3608435628803,4896.054706881574,4874.1771000328563,4852.614801628125,4830.0197927070685,4806.0145317322776,4783.6615346767358,4759.6704854100062,4732.3594162923609,4709.3406103195275,4652.2510854968405]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",5447.6003917727721,5447.6003917727721,5402.092641441016,5397.4786712750774,5388.495347382518,5386.2535913887032,5368.3982561062085,5364.6598326378298,5341.2132445222505,5324.2023479115887,5319.4270584360584,5287.1908685874159,5251.9514905762426,5220.9301589317165,5198.2483105303909,5173.1526920790438,5147.1681742417841,5116.8749528117496,5089.8389439598141,5071.0222481367955,5046.6231567580435,5019.692554097669,4990.3934482098566,4970.7922599653948,4949.3362808879665,4921.3608435628803,4896.054706881574,4874.1771000328563,4852.614801628125,4830.0197927070685,4806.0145317322776,4783.6615346767358,4759.6704854100062,4732.3594162923609,4709.3406103195275,4652.2510854968405]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",5447.6003917727721,5447.6003917727721,5402.092641441016,5397.4786712750774,5388.495347382518,5386.2535913887032,5368.3982561062085,5364.6598326378298,5341.2132445222505,5324.2023479115887,5319.4270584360584,5287.1908685874159,5251.9514905762426,5220.9301589317165,5198.2483105303909,5173.1526920790438,5147.1681742417841,5116.8749528117496,5089.8389439598141,5071.0222481367955,5046.6231567580435,5019.692554097669,4990.3934482098566,4970.7922599653948,4949.3362808879665,4921.3608435628803,4896.054706881574,4874.1771000328563,4852.614801628125,4830.0197927070685,4806.0145317322776,4783.6615346767358,4759.6704854100062,4732.3594162923609,4709.3406103195275,4652.2510854968405]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF-Low",31.861939275220376,{"$f":"L323","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,{"$f":"AC323","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,{"$f":"AS323","v":31.861939275220376},31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",31.861939275220376,{"$f":"L324","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,{"$f":"AB324","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098,52.52720861900098]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,{"$f":"AR338","v":79.118511263467198},{"$f":"AS338","v":79.118511263467198},{"$f":"AT338","v":79.118511263467198}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,{"$f":"AA339","v":79.118511263467198},79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,{"$f":"AQ339","v":79.118511263467198},79.118511263467198,79.118511263467198,79.118511263467198]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",79.118511263467198,{"$f":"L340","v":79.118511263467198},79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149,68.12928501469149]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198,79.118511263467198]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF-Low",4.5706953966699313,{"$f":"L349","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,{"$f":"AC349","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,{"$f":"AS349","v":4.5706953966699313},4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",4.5706953966699313,{"$f":"L350","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,{"$f":"AB350","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989,7.3826444662095989]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,{"$f":"AR364","v":9.3437806072477958},9.3437806072477958,9.3437806072477958]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,{"$f":"AA365","v":9.3437806072477958},9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,{"$f":"AQ365","v":9.3437806072477958},9.3437806072477958,9.3437806072477958,9.3437806072477958]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",9.3437806072477958,{"$f":"L366","v":9.3437806072477958},9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622,6.9147894221351622]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958,9.3437806072477958]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF-Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[" ",null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF-Low",{"$f":"L375*L219","v":19.61921676367707},18.430483839373164,18.529420847233371,18.645049254094616,18.710326952612217,18.604683195226805,18.31052831052531,18.045924757437803,17.744019446548883,17.342450137341149,17.006566653073907,16.679754553937787,16.231563627754387,15.827577994513854,15.395921896212217,15.072235880226687,14.757814774200016,14.49273372309885,14.206221742441905,14.002653218863424,13.765483285898462,13.593652517779022,13.352642452989908,13.16111214708574,12.939709211085384,12.785027864751157,12.565202126836752,12.307359133968275,12.079566734978519,11.491806794220958,11.165486799026548,10.860209521901679,10.578812949143785,10.314029532420358,10.054390353986685,9.8029038988754529]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",19.61921676367707,18.430483839373164,18.792625070659017,19.207523475584157,19.589682767594798,19.876362708828882,19.893455176997342,19.973282121169721,20.019874260528898,20.012057030922072,19.990430691199105,19.967597999160486,19.894567032321259,19.801615967538829,19.694178327969777,19.663168109696375,19.669143153770818,19.69731488736533,19.744550264446623,19.845338472086191,19.887934201762981,20.03004266405485,20.055945935357496,20.130719588638591,20.186472399608228,20.304261234084233,20.314319510284037,20.318145935357492,20.360912869735557,20.357240528893243,20.362804681684622,20.312136650342804,20.349365112634672,20.357822624877578,20.408276650342799,20.429728599412343]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",19.61921676367707,18.430483839373164,18.998334283065144,19.72388722741994,20.535121690866006,21.306405600948647,21.602163453331258,22.082382248799181,22.62613998202637,23.095291866797819,23.491872082985168,23.982343697452837,24.314929032356009,24.675024236345372,25.098405250197505,25.705975196801088,26.205671896581098,26.845266227943043,27.370233840004548,28.040819781869882,28.620876864722746,29.369774050766807,29.961424501068414,30.682313567051317,31.39016345051127,32.33731072662993,32.89815121646496,33.518047061099608,34.187713296877867,34.074920998422968,34.633946688349909,35.206258373426657,35.802390033306835,36.42473834960996,37.039684186416288,37.658622284608569]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",19.61921676367707,18.430483839373164,18.529420847233371,18.645049254094616,18.710326952612217,18.604683195226805,18.31052831052531,18.045924757437803,17.744019446548883,17.342450137341149,17.006566653073907,16.679754553937787,16.231563627754387,15.827577994513854,15.395921896212217,15.072235880226687,14.757814774200016,14.49273372309885,14.206221742441905,14.002653218863424,13.765483285898462,13.593652517779022,13.352642452989908,13.16111214708574,12.939709211085384,12.785027864751157,12.565202126836752,12.307359133968275,12.079566734978519,11.491806794220958,11.165486799026548,10.860209521901679,10.578812949143785,10.314029532420358,10.054390353986685,9.8029038988754529]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",19.61921676367707,18.430483839373164,18.792625070659017,19.207523475584157,19.589682767594798,19.876362708828882,19.893455176997342,19.973282121169721,20.019874260528898,20.012057030922072,19.990430691199105,19.967597999160486,19.894567032321259,19.801615967538829,19.694178327969777,19.663168109696375,19.669143153770818,19.69731488736533,19.744550264446623,19.845338472086191,19.887934201762981,20.03004266405485,20.055945935357496,20.130719588638591,20.186472399608228,20.304261234084233,20.314319510284037,20.318145935357492,20.360912869735557,20.357240528893243,20.362804681684622,20.312136650342804,20.349365112634672,20.357822624877578,20.408276650342799,20.429728599412343]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",19.61921676367707,18.430483839373164,18.998334283065144,19.72388722741994,20.535121690866006,21.306405600948647,21.602163453331258,22.082382248799181,22.62613998202637,23.095291866797819,23.491872082985168,23.982343697452837,24.314929032356009,24.675024236345372,25.098405250197505,25.705975196801088,26.205671896581098,26.845266227943043,27.370233840004548,28.040819781869882,28.620876864722746,29.369774050766807,29.961424501068414,30.682313567051317,31.39016345051127,32.33731072662993,32.89815121646496,33.518047061099608,34.187713296877867,34.074920998422968,34.633946688349909,35.206258373426657,35.802390033306835,36.42473834960996,37.039684186416288,37.658622284608569]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",19.585791195606554,18.22104652301665,18.139692083270933,18.072427494422229,17.954430960460673,17.672633353956499,17.215472304973147,16.79134809325253,16.33785142883492,15.799266014950621,15.327539079547698,14.870286890256121,14.312228251826845,13.801317193126057,13.274297959036103,12.847615252595975,12.579601838419922,12.353646022549935,12.109422423477367,11.935900054980836,11.733735752853953,11.587266734262439,11.381829093223663,11.218568134529606,11.029843663911453,10.89799285954189,10.710612796903181,10.490826721746412,10.296655855330659,9.7956476678428075,9.5174916078658782,9.2572724185546349,9.017409207222105,8.7917070957130061,8.5703899470481471,8.3560222021306778]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",19.585791195606554,18.22104652301665,18.397360340002798,{"$f":"O382*O226","v":18.617627158248212},18.798260857702534,18.880604785224573,18.703732674548768,18.584713012452777,18.433350587659159,18.23132314257731,18.016811616762279,17.801455638729536,17.54209211557297,17.266595242759198,16.980236256471247,16.760938491674828,16.766031635651327,16.790045298726742,16.830308863858964,16.91622100881489,16.952529725759064,17.073663369245839,17.095743388834478,17.159480656219394,17.207004505386877,17.307408031341822,17.315981733594516,17.319243388834476,17.355698041136144,17.352567727717926,17.357310626836433,17.314121057786487,17.345854701273261,17.353063907933404,17.396071057786482,17.414356758080316]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"L383*L227","v":19.585791195606554},18.22104652301665,18.598742876591711,19.118132484816371,19.705504109955552,20.239005970972691,20.310252132078336,20.547185697148702,20.833076437270574,21.040202336277673,21.172562031420274,21.380670196831936,21.439759114950764,21.516105392241062,21.639737576853022,21.911843846243489,22.337786685300824,22.882978649676851,23.330462483756737,23.902071782028674,24.396514032286554,25.034876050138756,25.53920051864527,26.153688338047175,26.75706152246098,27.564412461486608,28.042474435087406,28.570875355285136,29.141700693562942,29.045556228632847,29.522071261808559,30.009911313733252,30.518055577589923,31.048546991372334,31.572728511304504,32.100313045804789]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",19.585791195606554,18.22104652301665,18.139692083270933,18.072427494422229,17.954430960460673,17.672633353956499,17.215472304973147,16.79134809325253,16.33785142883492,15.799266014950621,15.327539079547698,14.870286890256121,14.312228251826845,13.801317193126057,13.274297959036103,12.847615252595975,12.579601838419922,12.353646022549935,12.109422423477367,11.935900054980836,11.733735752853953,11.587266734262439,11.381829093223663,11.218568134529606,11.029843663911453,10.89799285954189,10.710612796903181,10.490826721746412,10.296655855330659,9.7956476678428075,9.5174916078658782,9.2572724185546349,9.017409207222105,8.7917070957130061,8.5703899470481471,8.3560222021306778]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",19.585791195606554,18.22104652301665,18.397360340002798,18.617627158248212,18.798260857702534,18.880604785224573,18.703732674548768,18.584713012452777,18.433350587659159,18.23132314257731,18.016811616762279,17.801455638729536,17.54209211557297,17.266595242759198,16.980236256471247,16.760938491674828,16.766031635651327,16.790045298726742,16.830308863858964,16.91622100881489,16.952529725759064,17.073663369245839,17.095743388834478,17.159480656219394,17.207004505386877,17.307408031341822,17.315981733594516,17.319243388834476,17.355698041136144,17.352567727717926,17.357310626836433,17.314121057786487,17.345854701273261,17.353063907933404,17.396071057786482,17.414356758080316]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",19.585791195606554,18.22104652301665,18.598742876591711,19.118132484816371,19.705504109955552,20.239005970972691,20.310252132078336,20.547185697148702,20.833076437270574,21.040202336277673,21.172562031420274,21.380670196831936,21.439759114950764,21.516105392241062,21.639737576853022,21.911843846243489,22.337786685300824,22.882978649676851,23.330462483756737,23.902071782028674,24.396514032286554,25.034876050138756,25.53920051864527,26.153688338047175,26.75706152246098,27.564412461486608,28.042474435087406,28.570875355285136,29.141700693562942,29.045556228632847,29.522071261808559,30.009911313733252,30.518055577589923,31.048546991372334,31.572728511304504,32.100313045804789]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",21.726619245837419,20.420138344760037,20.460158210322955,20.517734490356546,20.519154122563585,20.333211991764475,19.942683214038777,19.58638036641284,19.191664362627083,18.691747023841586,18.26535206513374,17.851146778321194,17.30991485587214,16.818998458050036,16.301793693454648,15.901726207273487,15.570001147928872,15.290331540125228,14.988051566024806,14.773279786171582,14.523057366049166,14.341770007601871,14.087496116592671,13.88542506959698,13.651837372473492,13.488643242662519,13.256719543656944,12.98468633573472,12.744357535839464,12.124250623513895,11.779971827668625,11.457893821676816,11.161010778495978,10.881655185177131,10.607726939829659,10.342400097429126]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",21.726619245837419,20.420138344760037,20.750787911991043,21.136702913390234,21.483521957604594,21.723041039876879,21.66670824017071,21.678262879250042,21.653194674828612,21.56905768714147,21.470074586889616,21.369890158807902,21.216271538687579,21.041965393591731,20.852952764306721,20.745317292850146,20.751621169441727,20.781343315377086,20.831178259549464,20.937513278158669,20.982453235063666,21.132382540646425,21.159711380999024,21.238600151811951,21.297421281096966,21.421692544564152,21.432304371204701,21.436341380999021,21.481461964740454,21.477587519098925,21.483457891283056,21.43000137904016,21.469278684622918,21.478201650342807,21.531432379040155,21.554064921645448]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",21.726619245837419,20.420138344760037,20.977931710270024,21.70492958934199,22.520361507720743,23.285946732904062,23.527726517865389,23.967402276973306,24.472092451483608,24.892177840919285,25.230684300834707,25.666584963644279,25.930302275806408,26.220638099353565,26.575155887488602,27.120686188753183,27.647883359081728,28.322677332707414,28.876536182915551,29.584027369407572,30.196007502243528,30.986119739373081,31.610331272809134,32.370893981897048,33.117699905854053,34.116972792935307,34.70867876052899,35.362690154507952,36.069211019509247,35.950211273050137,36.540002564447882,37.143811036769705,37.772750400128409,38.429349235898563,39.078138201709912,39.73113914031758]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",26.34141684140199,24.399447355533791,24.182293617803587,{"$f":"O390*O234","v":23.982550598088523},23.714297583955858,23.229829225738296,22.51718223117366,21.851082222979596,21.150183270752425,20.343462776817816,19.627430255251113,18.934106372524653,18.117386798705414,17.365882113118467,16.599600776041065,15.963808643393413,15.630788485671571,15.35002701083822,15.046566895856373,14.830956618652026,14.579757297203896,14.397762169002334,14.142495559190799,13.93963560017994,13.705135945882997,13.54130468466836,13.308475524957414,13.035380263517656,12.794113188294753,12.171585296808169,11.825962391142877,11.502626950142314,11.204584836410071,10.924138602015475,10.649140904674455,10.38277819129177]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"L391*L235","v":26.34141684140199},24.399447355533791,24.525795007555619,24.706043804953122,24.828832115153215,24.817649755701694,24.463770123478387,24.184841495172801,23.86291397747307,23.475030002798388,23.071134354624316,22.666318218133483,22.205966990205685,21.726162313698058,21.233902072268087,20.82630974730656,20.832638235063666,20.8624764201763,20.912505926542604,21.019256091087172,21.064371499510287,21.214886148873653,21.242321684622919,21.321518447600393,21.380569222331047,21.505325657198824,21.515978913809992,21.520031684622918,21.56532842507346,21.56143885308521,21.567332143976493,21.513666930460335,21.553097579823703,21.562055381978457,21.615493930460332,21.638214833496573]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",26.34141684140199,24.399447355533791,24.794261065685809,25.370226539825811,26.027123306466578,26.603202985543621,26.565036399668188,26.738665747727843,26.969481676409657,27.091801140618863,27.11217909411079,27.223676773038431,27.139897570250998,27.073223848604151,27.06064047850694,27.226568924117579,27.755824341722107,28.433252800007864,28.989273988206186,29.699527313589183,30.31389669756733,31.107093637065027,31.733742174644195,32.497274220846002,33.246995773613598,34.250169953823026,34.844186019544175,35.500750760251606,36.210029975880829,36.090565638718694,36.682659553095547,37.288825373319284,37.920220198892601,38.579382483105192,39.23070440659675,39.886254746981869]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",21.726619245837419,20.420138344760037,20.460158210322955,20.517734490356546,20.519154122563585,20.333211991764475,19.942683214038777,19.58638036641284,19.191664362627083,18.691747023841586,18.26535206513374,17.851146778321194,17.30991485587214,16.818998458050036,16.301793693454648,15.901726207273487,15.570001147928872,15.290331540125228,14.988051566024806,14.773279786171582,14.523057366049166,14.341770007601871,14.087496116592671,13.88542506959698,13.651837372473492,13.488643242662519,13.256719543656944,12.98468633573472,12.744357535839464,12.124250623513895,11.779971827668625,11.457893821676816,11.161010778495978,10.881655185177131,10.607726939829659,10.342400097429126]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",21.726619245837419,20.420138344760037,20.750787911991043,21.136702913390234,21.483521957604594,21.723041039876879,21.66670824017071,21.678262879250042,21.653194674828612,21.56905768714147,21.470074586889616,21.369890158807902,21.216271538687579,21.041965393591731,20.852952764306721,20.745317292850146,20.751621169441727,20.781343315377086,20.831178259549464,20.937513278158669,20.982453235063666,21.132382540646425,21.159711380999024,21.238600151811951,21.297421281096966,21.421692544564152,21.432304371204701,21.436341380999021,21.481461964740454,21.477587519098925,21.483457891283056,21.43000137904016,21.469278684622918,21.478201650342807,21.531432379040155,21.554064921645448]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",21.726619245837419,20.420138344760037,20.977931710270024,21.70492958934199,22.520361507720743,23.285946732904062,23.527726517865389,23.967402276973306,24.472092451483608,24.892177840919285,25.230684300834707,25.666584963644279,25.930302275806408,26.220638099353565,26.575155887488602,27.120686188753183,27.647883359081728,28.322677332707414,28.876536182915551,29.584027369407572,30.196007502243528,30.986119739373081,31.610331272809134,32.370893981897048,33.117699905854053,34.116972792935307,34.70867876052899,35.362690154507952,36.069211019509247,35.950211273050137,36.540002564447882,37.143811036769705,37.772750400128409,38.429349235898563,39.078138201709912,39.73113914031758]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",26.34141684140199,24.399447355533791,24.182293617803587,23.982550598088523,23.714297583955858,23.229829225738296,22.51718223117366,21.851082222979596,21.150183270752425,20.343462776817816,19.627430255251113,18.934106372524653,18.117386798705414,17.365882113118467,16.599600776041065,15.963808643393413,15.630788485671571,15.35002701083822,15.046566895856373,14.830956618652026,14.579757297203896,14.397762169002334,14.142495559190799,13.93963560017994,13.705135945882997,13.54130468466836,13.308475524957414,13.035380263517656,12.794113188294753,12.171585296808169,11.825962391142877,11.502626950142314,11.204584836410071,10.924138602015475,10.649140904674455,10.38277819129177]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",26.34141684140199,24.399447355533791,24.525795007555619,24.706043804953122,24.828832115153215,24.817649755701694,24.463770123478387,24.184841495172801,23.86291397747307,23.475030002798388,23.071134354624316,22.666318218133483,22.205966990205685,21.726162313698058,21.233902072268087,20.82630974730656,20.832638235063666,20.8624764201763,20.912505926542604,21.019256091087172,21.064371499510287,21.214886148873653,21.242321684622919,21.321518447600393,21.380569222331047,21.505325657198824,21.515978913809992,21.520031684622918,21.56532842507346,21.56143885308521,21.567332143976493,21.513666930460335,21.553097579823703,21.562055381978457,21.615493930460332,21.638214833496573]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",26.34141684140199,24.399447355533791,24.794261065685809,{"$f":"O398*O242","v":25.370226539825811},26.027123306466578,26.603202985543621,26.565036399668188,26.738665747727843,26.969481676409657,27.091801140618863,27.11217909411079,27.223676773038431,27.139897570250998,27.073223848604151,27.06064047850694,27.226568924117579,27.755824341722107,28.433252800007864,28.989273988206186,29.699527313589183,30.31389669756733,31.107093637065027,31.733742174644195,32.497274220846002,33.246995773613598,34.250169953823026,34.844186019544175,35.500750760251606,36.210029975880829,36.090565638718694,36.682659553095547,37.288825373319284,37.920220198892601,38.579382483105192,39.23070440659675,39.886254746981869]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Coal-new-AvgCF-Low",{"$f":"$S$30","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$30","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$30","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$30","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$S$30","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$30","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF-Low",{"$f":" (($S$37 * $S$35 * $S$33 * (L297 * 1 + L455) +L323) * 1000 / (L167 * 8760)) + L349 + L401","v":97.229333870165021},96.040600945861115,95.53831493692465,95.551232645795679,95.460499600888539,95.280757448727627,94.89588808915741,94.713183414347782,94.253102148777117,93.77225334935919,93.507684681972535,92.9152735053394,92.164060078166273,91.508603586033843,90.928368694959119,90.426215073862366,89.922238578060288,89.413843931500224,88.924338801279106,88.620439416521336,88.213249662352013,87.839557049308681,87.3667201528161,87.06544387215645,86.711087110236903,86.34097015732371,85.939392303578089,85.543370082510563,85.181552684751381,84.446702597616039,83.955315361972865,83.506192332686808,83.059958590606669,82.587481244092572,82.18305356407464,81.403182121494169]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",97.229333870165021,96.040600945861115,95.801519160350296,96.113706867285217,96.339855415871114,96.552436962329708,96.478814955629446,96.640540778079696,96.528956962757135,96.441860242940123,96.49154872009774,96.203116950562105,95.827063482733152,95.482641559058806,95.226625126716684,95.017147303332052,94.833566957631092,94.618425095766696,94.462667323283824,94.463124669744104,94.335700578216546,94.275947195584507,94.070023635183688,94.035051313709289,93.957850298759752,93.86020352665679,93.688509687025373,93.554156883899779,93.462898819508425,93.312136332288318,93.152633244630934,92.958119461127936,92.83051075409756,92.631274336549779,92.536939860430749,92.030006822031055]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",97.229333870165021,96.040600945861115,96.00722837275643,96.630070619121,97.285294339142325,97.98247985444948,98.187523231963354,98.749640905709157,99.135222684254614,99.525095078815866,99.992990111883799,100.21786264885445,100.24742548276789,100.35604982786535,100.6308520489444,101.05995439043677,101.37009570044137,101.76637643634442,102.08835089884174,102.65860597952779,103.0686432411763,103.61567858229647,103.9755022008946,104.58664529212203,105.16154134966278,105.89325301920249,106.27234139320629,106.75405800964189,107.28969924665074,107.02981680181804,107.42377525129622,107.85224118421178,108.28353567476972,108.69819006128216,109.16834739650423,109.25890050722728]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",71.450714443170426,70.26198151886652,69.971891868799474,70.021060412255281,69.985389982674519,69.831800205140269,69.47894771905311,69.267337557792473,68.863083099756551,68.410215296883393,68.12047669412712,67.621806368375289,66.977542059198527,66.410839987851475,65.883044670696663,65.443879616109754,65.006805022581347,64.584285762653835,64.16642527345536,63.89793678087851,63.550754022428393,63.248306766417016,62.857291104643309,62.594748697426759,62.2873168152434,61.993235958769851,61.655805910611711,61.30855282890856,60.994038371891527,60.311102454065981,59.877974244463552,59.479620304175562,59.091564386562098,58.692390779974119,58.339064924044749,57.745682300571062]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",71.450714443170426,70.26198151886652,70.23509609222512,70.583534633744819,70.864745797657093,71.103479718742335,71.061874585525146,71.194694921524388,71.138937913736555,71.079822190464313,71.104340732252311,70.90964981359798,70.640545463765392,70.384877960876452,70.181301102454213,70.034811845579441,69.918133402152151,69.788866926920321,69.704753795460078,69.740622034101278,69.673204938292912,69.684696912692843,69.560594587010897,69.564356138979605,69.534080003766235,69.512469328102924,69.404923294058989,69.319339630297776,69.275384506648564,69.176536188738268,69.075292127121628,68.931547432616682,68.862116550052974,68.73618387243134,68.692951220400857,68.372507001107948]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",71.450714443170426,70.26198151886652,70.44080530463124,71.099898385580602,71.810184720928305,72.533522610862107,72.770582861859054,73.303795049153848,73.745203635234034,74.163057026340056,74.60578212403837,74.924395511890339,75.060907463800149,75.258286229682994,75.585528024681949,76.077618932684146,76.454662144962427,76.936818267498026,77.330437371018007,77.936103343884966,78.406147601252684,79.024428299404804,79.466073152721805,80.115950117392345,80.737771054669281,81.545518820648624,81.988755000239919,82.519240756039892,83.10218493379088,82.894216658267993,83.346434133786914,83.825669155700538,84.315141470725138,84.803099597163722,85.324358756474354,85.601400686304174]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",109.1498803088846,107.7851356362947,107.04436160037804,106.85256792024227,106.55284172556054,106.17712094816744,105.51463998239772,105.07654461937656,104.35205051870773,103.62652692436031,103.05383864640189,102.04952897706167,100.95903962638081,99.770460530794367,98.786140416645765,97.853684378249682,97.190955727329964,96.529742000988691,95.871560968128961,95.391697254796867,94.886602508920504,94.364830967845407,93.745620783984165,93.336155732568074,92.844084212576689,92.367315671041283,91.85857038212832,91.387738734598699,90.9353569098067,90.168345973180351,89.657968167491418,89.194421442666766,88.73014711834297,88.237143265956902,87.811493872469029,87.009467429346643]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",109.1498803088846,107.7851356362947,107.30202985710991,{"$f":" (($S$37 * $S$35 * $S$33 * (O304 * 1 + O462) +O330) * 1000 / (O174 * 8760)) + O356 + O408","v":107.39776758406825},107.3966716228024,107.38509237943552,107.00290035197335,106.86990953857681,106.44754967753197,106.058584051987,105.74311118361646,104.98069772553508,104.18890349012695,103.23573858042751,102.4920787140809,101.76700761732855,101.37738552456138,100.96614127716549,100.59244740851055,100.37201820863092,100.10539648182561,99.8512276028288,99.459535079594986,99.27706825425787,99.021245054052116,98.776730842841218,98.463939318819655,98.216155401686763,97.994399095612181,97.725266033055462,97.497787186461977,97.25127008189861,97.058592612394136,96.798500078177298,96.637174983207373,96.067801985296285]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":" (($S$37 * $S$35 * $S$33 * (L305 * 1 + L463) +L331) * 1000 / (L175 * 8760)) + L357 + L409","v":109.1498803088846},107.7851356362947,107.50341239369882,107.89827291063641,108.30391487505543,108.74349356518363,108.60941980950291,108.83238222327273,108.84727552714338,108.86746324568736,108.89886159827445,108.55991228363749,108.08657048950474,107.48524872990937,107.15158003446268,106.9179129718972,106.94914057421087,107.05907462811561,107.09260102840832,107.3578689818447,107.54938078835309,107.81244028372171,107.90299220940578,108.27127593608564,108.57130207112621,109.03373527298601,109.19043202031256,109.46778736813742,109.78040174803898,109.41825453397038,109.6625478214341,109.94706033784539,110.23079348871079,110.49398316161623,110.81383243672539,110.75375827302076]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",80.14466455109573,78.779919878505837,78.271882170649505,78.124039934497404,77.888453620069853,77.545882197108142,76.955867084321852,76.522702715877344,75.893854769179541,75.234309356172048,74.697254493233203,73.886023934498382,72.983451305788691,72.034049164397175,71.211129360857498,70.457181557269408,69.933764166376861,69.426170879025463,68.914092469855305,68.542349231171073,68.144171112500402,67.754859285243029,67.281686469436792,66.959116980157887,66.574109124651173,66.219076255056649,65.823753987181661,65.441526659313041,65.080278113947955,64.407150500546948,63.978733310991672,63.586949245759989,63.20187884366841,62.803216782180094,62.449684651570941,61.855067160756164]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",80.14466455109573,78.779919878505837,78.529550427381366,78.669239598323387,78.732283517311714,78.75385362837622,78.444127453897465,78.316067635077587,77.98935392800378,77.666366483798726,77.38652703044778,76.817192682971807,76.213315169534809,75.499327214030316,74.917067658292652,74.370504796348257,74.120193963608273,73.862570155202263,73.63497891023691,73.522670185005126,73.362965085405506,73.241255920226436,72.995600765047612,72.900029501847669,72.751269966126586,72.628491426856584,72.429122923872995,72.269943326401105,72.13932029975345,71.964070560422073,71.81855232996223,71.643797884991841,71.530324337719563,71.364573594400497,71.275365762309278,70.913401716705806]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",80.14466455109573,78.779919878505837,78.73093296397029,79.169744924891546,79.639526769564739,80.112254814124341,80.050646911427037,80.278540319773512,80.389079777615194,80.475245677499089,80.542277445105768,80.396407241074201,80.110982168912614,79.74883736351218,79.57656897867443,79.521410150916921,79.691949013257769,79.955503506152382,80.135132530134683,80.508520958218909,80.806949391933003,81.20246860111935,81.439057894858394,81.894237183675443,82.301326983200696,82.885495857001374,83.155615625365897,83.521575292851765,83.925322952180238,83.657059061336994,83.983312964934356,84.339588140938602,84.702525214036228,85.060056677839412,85.452023215827296,85.599358004430272]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",134.72192457315458,133.4154436720772,132.68742263417329,132.66712827043781,132.51693504223584,132.29315847035164,131.60128260906114,131.18188584628308,130.39145837383049,129.60444566543458,129.09745745356952,128.13919731466729,127.00322529788261,125.98875738610263,125.08874777592703,124.26513789690252,123.49486836083933,122.7039356607837,121.94536504358621,121.41302115887579,120.75101173434877,120.11521268838906,119.36645353733523,118.83357039309126,118.23786702478522,117.60252738126718,116.94350834271451,116.30224359055453,115.69800475276769,114.69655859736685,113.94713952997165,113.24780675026385,112.5460232885915,111.80573482017238,111.14331484743305,109.91447981349025]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",134.72192457315458,133.4154436720772,132.97805233584137,133.28609669347151,133.48130287727685,133.68298751846405,133.32530763519307,133.27376835912028,132.85298868603201,132.48175632873446,132.3021799753254,131.65794069515397,130.90958198069805,130.21172432164434,129.63990684677913,129.10872898247919,128.67648838235218,128.19494743603556,127.78849173711086,127.57725465086287,127.21040760336328,126.90582522143362,126.43866880174158,126.18674547530624,125.88345093340868,125.53557668316881,125.11909317026226,124.75389863581883,124.43510918166868,124.04989549295186,123.65062559358607,123.21991430762719,122.85429119471844,122.40228128533805,122.06702028664354,121.12614463770657]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",134.72192457315458,133.4154436720772,133.20519613412034,133.85432336942327,134.518142427393,135.24589321149122,135.18632591288775,135.56290775684354,135.67188646268701,135.80487648251227,136.06278968927049,135.95463549999036,135.62361271781688,135.39039702740615,135.36210996996098,135.48409787838222,135.57275057199217,135.7362814533659,135.83384966047694,136.22376874211179,136.42396187054314,136.75956242016028,136.88928869355169,137.31903930539133,137.70372955816578,138.23085693153996,138.39546755958656,138.68024740932776,139.02285823643746,138.52251924690307,138.70717026675089,138.93372396535673,139.15776291022394,139.35342887089379,139.61372610931329,139.30321885637869]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":" (($S$37 * $S$35 * $S$33 * (L312 * 1 + L470) +L338) * 1000 / (L182 * 8760)) + L364 + L416","v":153.77064766821559},151.82867818234737,150.76225138197654,{"$f":" (($S$37 * $S$35 * $S$33 * (O312 * 1 + O470) +O338) * 1000 / (O182 * 8760)) + O364 + O416","v":150.47640169811763},150.04050042760426,149.51419605322062,148.46832987798257,147.7324628009861,146.59399979533444,145.46981917301554,144.66466942002529,143.36974850204578,141.8953859054244,140.56495606663003,139.3753823734657,138.2712517141789,137.45330424442753,136.60720572802254,135.79919520411306,135.23242467895332,134.52588553275402,133.84130710317191,133.03925579825736,132.47059526570871,131.83568062868463,131.1497671910806,130.44467077917068,129.76329204873483,129.11962584214947,128.07542620712721,127.28181320397468,126.54132248436413,125.79555549435955,125.00542563147438,124.30084722086225,122.96907047937657]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":" (($S$37 * $S$35 * $S$33 * (L313 * 1 + L471) +L339) * 1000 / (L183 * 8760)) + L365 + L417","v":153.77064766821559},151.82867818234737,151.10575277172859,151.19989490498222,151.15503495880162,151.10201658318402,150.4149177702873,150.06622207317929,149.30673050205507,148.60138639899611,148.1083735193985,147.1019603476546,145.98396609692469,144.92523626720961,144.00968366969272,143.13375281809203,142.65515399381962,142.11965513736061,141.66513423479927,141.42072415138847,141.01049973506042,140.65843108304324,140.13908192368947,139.85247811312917,139.51111390513267,139.11378816361108,138.65217416802327,138.24794346984007,137.89084107892819,137.46527976340425,137.02318295680828,136.55236246468215,136.14406823777318,135.64334241143737,135.26720024664814,134.22450712158135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",153.77064766821559,151.82867818234737,151.37421882985876,151.86407763985491,152.35332615011498,152.88756981302595,152.51618404647709,152.62004632573434,152.41329820099168,152.21815753681659,152.14941825888499,151.65931890255956,150.91789667697,150.2722978021157,149.83642207593158,149.53401199490307,149.57834010047807,149.69043151719217,149.74190229646285,150.10099537389047,150.26002493311745,150.55063857123463,150.63050241371076,151.02823388637478,151.37754045641523,151.85863246023527,151.98038127375744,152.22866254546875,152.53554262973557,151.99440654903773,152.13851036592735,152.3275209075411,152.51119085684209,152.66066951256408,152.88241072278456,152.47254703506667]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":" (($S$37 * $S$35 * $S$33 * (L315 * 1 + L473) +L341) * 1000 / (L185 * 8760)) + L367 + L419","v":97.281742488972696},95.975261587895318,95.518313810038521,95.525503202927425,95.428820396046262,95.218397156309749,94.632879089218605,94.235750767082465,93.584986165924036,92.899301235037683,92.420757700757534,91.654516921416359,90.728453173220728,89.898768148720009,89.133866131102138,88.459741802492914,87.844252669977465,87.233765767187236,86.636238906376946,86.21597929396907,85.699306459231906,85.223923302982456,84.649688361356155,84.233562427905696,83.765664590605255,83.296964540160303,82.788685033212488,82.277737296665833,81.801937295781897,80.935081461466439,80.328653078147681,79.762469042104371,79.203591610487848,78.625985333280568,78.100680087856034,77.211906768575204]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",97.281742488972696,95.975261587895318,95.808943511706602,96.144471625961117,96.393188231087279,96.608226204422152,96.356904115350531,96.327633279919667,96.046516478125568,95.776611898337563,95.625480222513403,95.173260301903071,94.634809856036171,94.121735084261701,93.685025201954204,93.303332888069576,93.025872691490321,92.724777542439099,92.479365599901598,92.380212785956161,92.158702328246392,92.014535836027022,91.721903625762508,91.58673751012067,91.411248499228719,91.230013842061936,90.964269860760254,90.729392341930136,90.539041724682875,90.288418357051484,90.032139141762116,89.734576599467715,89.511859516614791,89.222531798446255,89.024385527066528,88.423571592791532]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-High",97.281742488972696,95.975261587895318,96.036087309985589,96.712698301912866,97.430027781203421,98.171131897449342,98.217922393045214,98.616772677642928,98.865414254780561,99.099732052115385,99.386089936458504,99.469955106739448,99.348840593155003,99.300407790023542,99.407228325136089,99.678701783972613,99.922134881130319,100.26611155976943,100.52472352326768,101.02672687720505,101.37225659542626,101.86827303475367,102.17252351757261,102.71903134020576,103.23152712398581,103.92529409043308,104.24064425008453,104.65574111543907,105.12679077945168,104.76104211100269,105.08868381492695,105.44838625719726,105.81533123212029,106.17367938400201,106.57109134973629,106.60064581146366]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":" (($S$37 * $S$35 * $S$33 * (L318 * 1 + L476) +L344) * 1000 / (L188 * 8760)) + L370 + L422","v":112.09342994366295},110.15146045779476,109.38477709129708,109.12931799478304,108.75258669710993,108.2410479754908,107.31278856990218,106.60154516424774,105.61751653039295,104.60538065926852,103.83168404678069,102.74909149418461,101.50683819972869,100.38073488559576,99.340558494579739,98.401723785871468,97.754927132130533,97.10835933628023,96.478425427286382,96.035593813169726,95.489762840412027,94.982566752493653,94.373498281144833,93.933943833374258,93.44035213143033,92.938702991375507,92.400289139065237,91.863010456510324,91.361367472758801,90.465993158984418,89.830494307886212,89.237234863079181,88.649488417641322,88.039246894223396,87.486285205942252,86.530536944963501]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",112.09342994366295,110.15146045779476,109.7282784810491,109.85281120164764,109.8671212283073,109.8288685054542,109.2593764622069,108.93530443644094,108.3302472371136,107.73694788524909,107.2753881461539,106.48130333979344,105.59541839122896,104.74101508617535,103.97485979080676,103.26422488978463,102.95677688152263,102.62080874561832,102.34436445797262,102.22389328560487,101.97437704271842,101.79969073236498,101.47332440657696,101.31582668079471,101.11578540787838,100.90272396390597,100.60779252791781,100.34766187761559,100.1325827095375,99.85584671526145,99.571864060719832,99.248274843397198,98.998001161054944,98.677163674186374,98.45263823172813,97.785973587168314]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",112.09342994366295,110.15146045779476,109.9967445391793,{"$f":" (($S$37 * $S$35 * $S$33 * (O320 * 1 + O478) +O346) * 1000 / (O190 * 8760)) + O372 + O424","v":110.51699393652032},111.06541241962066,111.61442173529612,111.36064273839671,111.48912868899598,111.43681493605018,111.35371902306957,111.31643288564037,111.03866189469839,110.52934897127427,110.08807662108146,109.80159819704562,109.66448406659563,109.87996298818106,110.19158512544988,110.42113251963619,110.90416450810689,111.22390224077546,111.69189822055634,111.96474489659823,112.49158245404033,112.98221195916094,113.64756826053016,113.93599963365199,114.32838095324428,114.77728426034487,114.38497350089494,114.68719146983888,115.02343328625615,115.36512378012384,115.69449077531311,116.06784870786456,116.0340135006536]
[]
[null,null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2015 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2017 Reference Case outputs (converted to 2015$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2017 Reference Coal Prices. High and low coal prices were created using the ratio of reference case scenario coal prices in AEO 2014 to the high/low coal price scenarios in AEO 2014."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2015 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2017 Reference Case outputs (converted to 2015$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2017 Reference Coal Prices. High and low coal prices were created using the ratio of reference case scenario coal prices in AEO 2014 to the high/low coal price scenarios in AEO 2014."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Nuclear","index":12,"n_rows":388,"n_cols":47,"rows_kept":388,"cut":false,"hidden":false,"merged":[[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[40,18,40,25],[27,9,29,9],[27,14,27,17],[52,7,54,7],[52,9,54,9],[34,14,34,17],[35,9,37,9],[35,14,35,17],[37,14,37,15],[39,9,41,9],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[43,9,45,9],[47,9,49,9],[57,7,67,7],[57,9,59,9],[57,14,57,27],[58,20,58,23],[58,25,58,26],[59,18,59,19],[59,20,59,23],[61,9,63,9],[65,9,67,9],[71,21,71,27],[72,13,72,18],[72,21,72,22],[73,13,73,19],[73,21,73,22],[74,9,76,9],[75,13,75,18],[142,7,144,7],[142,9,144,9],[76,13,76,18],[82,6,82,19],[85,7,122,7],[85,9,87,9],[90,9,92,9],[95,9,97,9],[100,9,102,9],[105,9,107,9],[110,9,112,9],[70,7,76,7],[70,9,72,9],[71,13,71,18],[148,7,150,7],[148,9,150,9],[156,6,156,19],[171,0,188,4],[115,9,117,9],[120,9,122,9],[125,9,127,9],[130,9,132,9],[136,7,138,7],[136,9,138,9],[372,7,372,11],[372,12,372,28],[373,7,373,11],[373,12,373,28],[374,7,374,11],[374,12,374,28],[224,0,241,4],[277,0,294,4],[322,0,339,4],[368,6,368,19],[370,7,370,11],[371,7,371,11],[371,12,371,28],[378,7,378,11],[378,12,378,28],[379,7,379,11],[380,7,380,11],[381,7,381,11],[381,12,381,28],[375,7,375,11],[375,12,375,28],[376,7,376,11],[376,12,376,28],[377,7,377,11],[377,12,377,28],[385,7,385,11],[385,12,385,28],[386,7,386,11],[386,12,386,28],[387,7,387,11],[387,12,387,28],[382,7,382,11],[382,12,382,28],[383,7,383,11],[383,12,383,28],[384,7,384,11],[384,12,384,28]]}
["Nuclear Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=cn"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear",0.91700000000000004,"*",null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear","Advanced Nuclear"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear",{"$f":"L12*8760","v":8032.92}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear",{"$f":"L97","v":10.46},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S22)/(1+S20)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear",{"$f":" $S$32 * (L32 + L58)","v":5978.9571783181982},null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S25)/(1+S20) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear",{"$f":"(L32 + L58)*($S$32-1)","v":464.13302480443718},null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S28>0,S27*S22*(1-S28)+(1-S27)*S25,S27*S22+(1-S27)*S25)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S27)*((1+S26)*(1+S20)-1)) + (S27*((1+S23)*(1+S20)-1)*(1-S28))) / (1+S20)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Nuclear",{"$f":"L112","v":5514.8241535137613},"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P46,Q41:Q46)","v":1.0841609835390156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O49:AD49,O51:AD51)","v":0.68146926271939223}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.2123538248537384}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S29 / (1 - (1 / (1 + S29)^S21))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear",{"$f":"L117","v":101.74265},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S30 / (1 - (1 / (1 + S30)^S21))","v":6.6028615601469248E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear",{"$f":"L122","v":2.2428991185112639},null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,1.0400324571769779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,1.068193885292765]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear",{"$f":"L127","v":0.5295994123408424},null,null,3,0.2,1.0975944162456466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.1282885705604551]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.1,1.1603332676651152]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear",{"$f":"L44*L20","v":5.5396098530852118},null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O48","v":0.94896227547525047},{"$f":"1/((1+$S$30)*(1+$S$20))^P48","v":0.90052940027516526},0.85456842881748352,0.81095320075994881,0.76956399469709869,0.73028719953158239,0.6930150026179388,0.65764509382280578,0.62408038468922444,0.59222874193415609,0.56200273454768179,0.5333193937996813,0.50609998549522672,0.48026979385354163,0.45575791641728636,0.43249706942920707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear",{"$f":"$S$29","v":5.3782669599999999E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear",{"$f":"L62+L66","v":0},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Nuclear",0,null,null,"Nuclear","Y",{"$f":"L20","v":10.46},1,0.04,0.06,0,0,0,0,0,0,0,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Nuclear",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":80.030015386415812}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40","v":69.865204564021226},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L87*8760","v":8032.92},8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$S$32*(L112+L144)","v":5978.9571783181982},5938.0375407854672,5861.2587223891578,5828.976943394352,5791.9198155710737,5762.039749669746,5738.5753780851946,5736.5997480531159,5706.8401552107989,5683.9503828158777,5674.0989544876375,5634.946607295783,5592.6097063928773,5554.7821145488388,5525.8314710149389,5494.3142272043879,5461.8558175618746,5424.833291218858,5391.2723520552863,5366.415213291124,5335.6468064732062,5302.2039312614561,5266.267515668651,5240.5661471658641,5212.9017852629922,5178.3724953177962,5146.6565514850636,5118.5443754694434,5090.7587688082622,5061.8847245150046,5031.5313788099429,5002.9057039191157,4972.56424927226,4938.7587105286148,4910.0429531429663,4850.5191956138397]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"(L112+L144)*($S$32-1)","v":464.13302480443718},460.95652519496679,454.99635786805953,452.49039582751152,449.61373417662128,447.29421173240138,445.47272523670165,445.31936151200262,443.00919112092811,441.23230947051826,440.46756520287045,437.42825637553074,434.14173779196085,431.20526674859741,428.95789327648913,426.51128038614479,423.99160690489754,421.1176312892502,418.51237091612813,416.5827670306158,414.19428467509738,411.59818934153736,408.8085260654392,406.8133865203576,404.66586420395322,401.98543293330789,399.52339540626298,397.34111028549302,395.18417601065886,392.94274876565953,390.58648667264555,388.36433978684272,386.00900076998545,383.38475268051428,381.15561289284642,376.5349172086718]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",5514.8241535137613,5477.0810155905001,5406.2623645210979,5376.4865475668403,5342.3060813944521,5314.745537937345,5293.1026528484927,5291.2803865411133,5263.8309640898706,5242.7180733453597,5233.6313892847666,5197.5183509202525,5158.4679686009167,5123.576847800241,5096.87357773845,5067.8029468182431,5037.8642106569769,5003.7156599296077,4972.7599811391583,4949.8324462605078,4921.452521798109,4890.6057419199187,4857.4589896032121,4833.7527606455069,4808.2359210590394,4776.3870623844887,4747.1331560788003,4721.20326518395,4695.5745927976031,4668.9419757493451,4640.9448921372978,4614.541364132273,4586.5552485022745,4555.3739578481009,4528.8873402501204,4473.984278405168]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",101.74265,{"$f":"L117","v":101.74265},{"$f":"M117","v":101.74265},101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265,101.74265]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",2.2428991185112639,{"$f":"L122","v":2.2428991185112639},{"$f":"M122","v":2.2428991185112639},2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639,2.2428991185112639]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0.5295994123408424,0.54829089128305586,0.58463565132223316,0.6043663075416259,0.60644270323212546,0.6043663075416259,0.62305778648383936,0.64694123408423121,0.67290205680705195,0.68744074436826641,0.72170812928501471,0.74143878550440756,0.76013026444662102,0.78089911851126348,0.79024485798237032,0.79959059745347716,0.82139764936336934,0.84528109696376108,0.86916552399608238,0.89304897159647412,0.91797159647404514,0.94393241919686588,0.97093143976493645,0.99896865817825664,1.0280450538687562,1.0560822722820764,1.087236043095005,1.118388834476004,1.149541625857003,1.1827708129285015,1.2170391772771794,1.2523457394711068,1.2876523016650343,1.325036238981391,1.3634573947110677,1.4029177277179239]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L127*L97","v":5.5396098530852118},{"$f":"M127*M97","v":5.7351227228207646},6.1152889128305592,6.3216715768854073,6.343390675808033,6.3216715768854073,6.5171844466209601,6.7670053085210586,7.0385555142017644,7.1906301860920676,7.5490670323212541,7.7554496963761039,7.9509625661116567,8.1682047796278159,8.2659612144955936,8.3637176493633714,8.5918194123408433,8.841640274240941,9.0914713809990229,9.3412922428991205,9.6019828991185125,9.8735331047992183,10.155942859941236,10.449212164544566,10.753351263467192,11.046620568070519,11.372489010773753,11.698347208619003,12.024205406464253,12.371782703232126,12.730229794319298,13.099536434867778,13.46884307541626,13.859879059745351,14.261764348677771,14.674519431929484]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$S$29","v":5.3782669599999999E-2},{"$f":"$S$29","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L112 * 1 + L144) +L117) * 1000 / (L87 * 8760)) + L122 + L132","v":80.030015386415812},79.817753896074478,79.432800074599072,79.317486786161155,78.969922394428778,78.650441011022991,78.612125584996079,78.842258802511864,78.817247267690405,78.741219667580424,79.001484581588102,78.817704373137161,78.591319500999717,78.431600358367149,78.240856433684911,78.024535699224046,77.929181341396387,77.810063524993751,77.725451530195571,77.727564825165445,77.681640658838447,77.619924299591887,77.544218740049331,77.581367518513076,77.609824374090906,77.55900072088032,77.568811899139746,77.614525274686187,77.663492995030325,77.72333326272269,77.779301718431597,77.863346392741022,77.930292895262227,77.984448282415499,78.100173910654703,77.91975995333523]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2015 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2017 Reference Case outputs (converted to 2015$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2017 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2015 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2017 Reference Case outputs (converted to 2015$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2017 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Biopower","index":13,"n_rows":457,"n_cols":47,"rows_kept":457,"cut":false,"hidden":false,"merged":[[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[34,14,34,17],[35,9,37,9],[35,14,35,17],[37,14,37,15],[39,9,41,9],[43,9,45,9],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[56,25,56,26],[57,7,67,7],[57,9,59,9],[57,18,57,19],[57,20,57,23],[61,9,63,9],[65,9,67,9],[47,9,49,9],[52,7,54,7],[52,9,54,9],[55,14,55,27],[70,7,76,7],[70,9,72,9],[74,9,76,9],[82,6,82,19],[85,7,192,7],[85,9,93,9],[96,9,104,9],[107,9,115,9],[118,9,126,9],[129,9,137,9],[208,7,216,7],[208,9,216,9],[220,7,228,7],[220,9,228,9],[233,6,233,19],[249,0,266,4],[140,9,148,9],[151,9,159,9],[162,9,170,9],[173,9,181,9],[184,9,192,9],[196,7,204,7],[196,9,204,9],[441,7,441,11],[441,12,441,28],[442,7,442,11],[442,12,442,28],[443,7,443,11],[443,12,443,28],[293,0,310,4],[346,0,363,4],[391,0,408,4],[437,6,437,19],[439,7,439,11],[440,7,440,11],[440,12,440,28],[447,7,447,11],[447,12,447,28],[448,7,448,11],[449,7,449,11],[450,7,450,11],[450,12,450,28],[444,7,444,11],[444,12,444,28],[445,7,445,11],[445,12,445,28],[446,7,446,11],[446,12,446,28],[454,7,454,11],[454,12,454,28],[455,7,455,11],[455,12,455,28],[456,7,456,11],[456,12,456,28],[451,7,451,11],[451,12,451,28],[452,7,452,11],[452,12,452,28],[453,7,453,11],[453,12,453,28]]}
["Biopower Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=cb"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated",0.52100000000000002,"*",null,"Basis Year:",null,2015]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0.52100000000000002,null,null,"Biopower Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dedicated","Dedicated biomass plant"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated",{"$f":"L12*8760","v":4563.96},null,null,"CofireOld","Pulverized with sulfur dioxide (SO2) scrubbers and biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L13*8760","v":4563.96},null,null,"CofireNew","Advanced super critical with SO2 & NOx controls & biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L14*8760","v":4563.96}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated",{"$f":"L109","v":13.5},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L112","v":8.8042857142857134},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L115","v":8.8042857142857134},null,null,"Interest Rate - Nominal",null,null,null,4.418536E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S22)/(1+S20)-1","v":1.8717424390243931E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Dedicated",{"$f":" $S$32 * (L32 + L58)","v":3888.7710035693131},null,null,"Interest During Construction  - Nominal",null,null,null,4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" $S$32 * (L33 + L59)","v":4012.9664564109244},null,null,"Rate of Return on Equity - Nominal",null,null,null,9.4689850000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" $S$32 * (L34 + L60)","v":4012.9664564109244},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S25)/(1+S20) - 1","v":6.7990097560975737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated",{"$f":"(L32+L58)*($S$32-1)","v":151.83585846521919},null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(L33+L59)*($S$32-1)","v":156.68503142561579},null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S28>0,S27*S22*(1-S28)+(1-S27)*S25,S27*S22+(1-S27)*S25)","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(L34+L60)*($S$32-1)","v":156.68503142561579},null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S27)*((1+S26)*(1+S20)-1)) + (S27*((1+S23)*(1+S20)-1)*(1-S28))) / (1+S20)) - 1","v":2.8080653268292677E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Dedicated",{"$f":"L142","v":3736.9351451040939},"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P44,Q41:Q44)","v":1.0406311195055513}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L145","v":3856.2814249853086},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:T47,O49:T49)","v":0.86617912512573092}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L148","v":3856.2814249853086},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.0892139165828461}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S29 / (1 - (1 / (1 + S29)^S21))","v":8.2836222327325487E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated",{"$f":"L153","v":108.07051909892263},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S30 / (1 - (1 / (1 + S30)^S21))","v":6.6028615601469248E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L156","v":31.861939275220376}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L159","v":31.861939275220376},null,null,"Construction Duration yrs",null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated",{"$f":"L164","v":5.3770812928501472},null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L167","v":4.5706953966699313},null,null,0,0.4,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0130579091733505}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L170","v":4.5706953966699313},null,null,1,0.3,{"$f":"1+(1-$S$28)*((1+$S$24)^(O42+0.5)-1)","v":1.0400324571769779}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,{"$f":"1+(1-$S$28)*((1+$S$24)^(O43+0.5)-1)","v":1.068193885292765}]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated",{"$f":"L175","v":2.9202999999999997},null,null,3,0.1,{"$f":"1+(1-$S$28)*((1+$S$24)^(O44+0.5)-1)","v":1.0975944162456466}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L178","v":2.2283712047012738}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L181","v":2.2283712047012738},null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated",{"$f":"L44*L20","v":39.424049999999994},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L45*L21","v":19.61921676367707},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.94896227547525047},0.90052940027516526,0.85456842881748352,0.81095320075994881,0.76956399469709869,0.73028719953158239]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L46*L22","v":19.61921676367707},null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated",{"$f":"$S$29","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"$S$29","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"$S$29","v":5.3782669599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated",{"$f":"L62+L66","v":0},null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L63+L67","v":0},null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L64+L68","v":0},null,null,"Dedicated","Y",{"$f":"L20","v":13.5},0.4,0.09,7.5999999999999998E-2,0.08,0,0,0,6.3E-2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CofireOld","N",{"$f":"L21","v":8.8042857142857134},0.4,7.0000000000000007E-2,0.1,0.2,0.19,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Dedicated",0,null,null,"CofireNew","Y",8.8042857142857134,0.4,7.0000000000000007E-2,0.1,0.1,0.08,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Dedicated",0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":129.75984193109696}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" (($S$36 * $S$34 * $S$32 * (L33 * 1 + L59) +L37) * 1000 / (L13 * 8760)) + L41 + L49","v":94.407798732219746}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" (($S$36 * $S$34 * $S$32 * (L34 * 1 + L60) +L38) * 1000 / (L14 * 8760)) + L42 + L50","v":94.407798732219746}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40+L48","v":127.36719898884174},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(((L33*$S$36*(1-$S$28*$S$33))/(8760*L13*(1-$S$28))+L37/(8760*L13))*1000)+L41+L49","v":91.938742091798972}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(((L34*$S$36*(1-$S$28*$S$33))/(8760*L14*(1-$S$28))+L38/(8760*L14))*1000)+L42+L50","v":91.938742091798972}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"The same CF is assumed for all biomass technologies."]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated - Low",{"$f":"L86*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",4563.96,4563.96,4563.96,{"$f":"O93*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"L94*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated - Low",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",8.8042857142857134,8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L111","v":8.8042857142857134},{"$f":"M111","v":8.8000000000000007},8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":"L112","v":8.8042857142857134},8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"L113","v":8.8042857142857134},8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L114","v":8.8042857142857134},8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"L115","v":8.8042857142857134},8.8000000000000007,8.7957142857142863,8.79142857142857,8.7871428571428574,8.7828571428571429,8.7785714285714285,8.774285714285714,8.77,8.7657142857142869,8.7614285714285707,8.7571428571428562,8.7528571428571436,8.7485714285714291,8.7442857142857129,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Dedicated - Low",{"$f":"$S$32*(L141+L209)","v":3888.7710035693131},3881.8600134593994,3851.386242318978,3850.0582611599557,3845.6176670783325,3823.9721045440433,3807.9511360590777,3807.76681170452,3793.6037720813988,3784.0151053153982,3783.1348728305202,3762.7299953821398,3740.1791297838263,3720.6230889916833,3707.0077904620312,3691.6704873659173,3675.6983310688574,3656.6451171430781,3639.9147415459643,3629.063264164301,3614.2197384780607,3597.5613604256141,3579.2008446161271,3567.7961615431868,3555.0633540844024,3537.6475097140938,3522.1469810767239,3509.1138649863183,3496.3101430185511,3482.7651283332411,3468.2033599429587,3454.8353941067367,3440.2851552199031,3423.3340855918063,3409.9081745883568,3375.0504177008288]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",3888.7710035693131,3881.8600134593994,3851.386242318978,3850.0582611599557,3845.6176670783325,3823.9721045440433,3807.9511360590777,3807.76681170452,3793.6037720813988,3784.0151053153982,3783.1348728305202,3762.7299953821398,3740.1791297838263,3720.6230889916833,3707.0077904620312,3691.6704873659173,3675.6983310688574,3656.6451171430781,3639.9147415459643,3629.063264164301,3614.2197384780607,3597.5613604256141,3579.2008446161271,3567.7961615431868,3555.0633540844024,3537.6475097140938,3522.1469810767239,3509.1138649863183,3496.3101430185511,3482.7651283332411,3468.2033599429587,3454.8353941067367,3440.2851552199031,3423.3340855918063,3409.9081745883568,3375.0504177008288]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",3888.7710035693131,3881.8600134593994,3851.386242318978,3850.0582611599557,3845.6176670783325,3823.9721045440433,3807.9511360590777,3807.76681170452,3793.6037720813988,3784.0151053153982,3783.1348728305202,3762.7299953821398,3740.1791297838263,3720.6230889916833,3707.0077904620312,3691.6704873659173,3675.6983310688574,3656.6451171430781,3639.9147415459643,3629.063264164301,3614.2197384780607,3597.5613604256141,3579.2008446161271,3567.7961615431868,3555.0633540844024,3537.6475097140938,3522.1469810767239,3509.1138649863183,3496.3101430185511,3482.7651283332411,3468.2033599429587,3454.8353941067367,3440.2851552199031,3423.3340855918063,3409.9081745883568,3375.0504177008288]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",4012.9664564109244,4012.9664564109244,3979.4413299284806,3973.7140223487263,3965.0146216940375,3960.8827804511166,3955.8244008502038,3960.3912091332027,3951.5710729457351,3947.150325797827,3951.1269504266256,3936.3167345534052,3919.4197306315746,3905.3973261070141,3897.1123425299274,3887.1607124904608,3876.5908104073555,3863.0232675243192,3851.7040551454115,3846.109450951697,3836.6288824252833,3825.3727533450788,3812.4457301976736,3806.326124690519,3798.9124134623389,3786.8993904116523,3776.7646109679808,3769.0595232165138,3761.5860817313651,3753.3841073826284,3744.1797024288098,3736.1586405259236,3726.9670646944128,3715.3857295303551,3707.3120984596776,3677.848533290944]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",4012.9664564109244,4012.9664564109244,3979.4413299284806,3973.7140223487263,3965.0146216940375,3960.8827804511166,3955.8244008502038,3960.3912091332027,3951.5710729457351,3947.150325797827,3951.1269504266256,3936.3167345534052,3919.4197306315746,3905.3973261070141,3897.1123425299274,3887.1607124904608,3876.5908104073555,3863.0232675243192,3851.7040551454115,3846.109450951697,3836.6288824252833,3825.3727533450788,3812.4457301976736,3806.326124690519,3798.9124134623389,3786.8993904116523,3776.7646109679808,3769.0595232165138,3761.5860817313651,3753.3841073826284,3744.1797024288098,3736.1586405259236,3726.9670646944128,3715.3857295303551,3707.3120984596776,3677.848533290944]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",4012.9664564109244,4012.9664564109244,3979.4413299284806,3973.7140223487263,3965.0146216940375,3960.8827804511166,3955.8244008502038,3960.3912091332027,3951.5710729457351,3947.150325797827,3951.1269504266256,3936.3167345534052,3919.4197306315746,3905.3973261070141,3897.1123425299274,3887.1607124904608,3876.5908104073555,3863.0232675243192,3851.7040551454115,3846.109450951697,3836.6288824252833,3825.3727533450788,3812.4457301976736,3806.326124690519,3798.9124134623389,3786.8993904116523,3776.7646109679808,3769.0595232165138,3761.5860817313651,3753.3841073826284,3744.1797024288098,3736.1586405259236,3726.9670646944128,3715.3857295303551,3707.3120984596776,3677.848533290944]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",4012.9664564109244,4012.9664564109244,3979.4413299284806,3973.7140223487263,3965.0146216940375,3960.8827804511166,3955.8244008502038,3960.3912091332027,3951.5710729457351,3947.150325797827,3951.1269504266256,3936.3167345534052,3919.4197306315746,3905.3973261070141,3897.1123425299274,3887.1607124904608,3876.5908104073555,3863.0232675243192,3851.7040551454115,3846.109450951697,3836.6288824252833,3825.3727533450788,3812.4457301976736,3806.326124690519,3798.9124134623389,3786.8993904116523,3776.7646109679808,3769.0595232165138,3761.5860817313651,3753.3841073826284,3744.1797024288098,3736.1586405259236,3726.9670646944128,3715.3857295303551,3707.3120984596776,3677.848533290944]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",4012.9664564109244,4012.9664564109244,3979.4413299284806,{"$f":"$S$32*(O148+O216)","v":3973.7140223487263},3965.0146216940375,3960.8827804511166,3955.8244008502038,3960.3912091332027,3951.5710729457351,3947.150325797827,3951.1269504266256,3936.3167345534052,3919.4197306315746,3905.3973261070141,3897.1123425299274,3887.1607124904608,3876.5908104073555,3863.0232675243192,3851.7040551454115,3846.109450951697,3836.6288824252833,3825.3727533450788,3812.4457301976736,3806.326124690519,3798.9124134623389,3786.8993904116523,3776.7646109679808,3769.0595232165138,3761.5860817313651,3753.3841073826284,3744.1797024288098,3736.1586405259236,3726.9670646944128,3715.3857295303551,3707.3120984596776,3677.848533290944]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"$S$32*(L149+L217)","v":4012.9664564109244},4012.9664564109244,3979.4413299284806,3973.7140223487263,3965.0146216940375,3960.8827804511166,3955.8244008502038,3960.3912091332027,3951.5710729457351,3947.150325797827,3951.1269504266256,3936.3167345534052,3919.4197306315746,3905.3973261070141,3897.1123425299274,3887.1607124904608,3876.5908104073555,3863.0232675243192,3851.7040551454115,3846.109450951697,3836.6288824252833,3825.3727533450788,3812.4457301976736,3806.326124690519,3798.9124134623389,3786.8993904116523,3776.7646109679808,3769.0595232165138,3761.5860817313651,3753.3841073826284,3744.1797024288098,3736.1586405259236,3726.9670646944128,3715.3857295303551,3707.3120984596776,3677.848533290944]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated - Low",{"$f":"(L141+L209)*($S$32-1)","v":151.83585846521919},151.56602099851821,150.37618205003511,150.32433143730407,150.1509498178001,149.30580553793899,148.6802717893263,148.67307490203606,148.12008340994777,147.74569688818642,147.71132848365252,146.91462636840615,146.03413481101927,145.27057525990904,144.73897014903659,144.14012990362173,143.5165020117559,142.77257517978592,142.11934285036827,141.69565027954101,141.1160894200427,140.46566821244014,139.74878756371101,139.30349524814031,138.80634672759169,138.12635048239355,137.52113714631398,137.01226316832779,136.51234581275671,135.98348491280132,135.41492517958977,134.89297709706872,134.3248675297456,133.66301827029488,133.13880773668021,131.77779742356796]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",151.83585846521919,151.56602099851821,150.37618205003511,150.32433143730407,150.1509498178001,149.30580553793899,148.6802717893263,148.67307490203606,148.12008340994777,147.74569688818642,147.71132848365252,146.91462636840615,146.03413481101927,145.27057525990904,144.73897014903659,144.14012990362173,143.5165020117559,142.77257517978592,142.11934285036827,141.69565027954101,141.1160894200427,140.46566821244014,139.74878756371101,139.30349524814031,138.80634672759169,138.12635048239355,137.52113714631398,137.01226316832779,136.51234581275671,135.98348491280132,135.41492517958977,134.89297709706872,134.3248675297456,133.66301827029488,133.13880773668021,131.77779742356796]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",151.83585846521919,151.56602099851821,150.37618205003511,150.32433143730407,150.1509498178001,149.30580553793899,148.6802717893263,148.67307490203606,148.12008340994777,147.74569688818642,147.71132848365252,146.91462636840615,146.03413481101927,145.27057525990904,144.73897014903659,144.14012990362173,143.5165020117559,142.77257517978592,142.11934285036827,141.69565027954101,141.1160894200427,140.46566821244014,139.74878756371101,139.30349524814031,138.80634672759169,138.12635048239355,137.52113714631398,137.01226316832779,136.51234581275671,135.98348491280132,135.41492517958977,134.89297709706872,134.3248675297456,133.66301827029488,133.13880773668021,131.77779742356796]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",156.68503142561579,156.68503142561579,155.37605325360599,155.1524323043991,154.81276690231573,154.65144044169742,154.45393757808253,154.63224719195765,154.28786770842026,154.11526100629146,154.27052708232253,153.69226679414879,153.03252851344095,152.48502807518449,152.16154345944275,151.77298514917356,151.36028659860105,150.8305460921483,150.38859095333348,150.17015136670156,149.79998550719864,149.36049343622827,148.85576182431683,148.61682372413185,148.32735766719233,147.85831290575246,147.46260358376534,147.1617608207896,146.86996261448078,146.54971906833032,146.19033592991929,145.87715605414118,145.51827382483413,145.06608418312106,144.75085176048094,143.60045599103748]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",156.68503142561579,156.68503142561579,155.37605325360599,155.1524323043991,154.81276690231573,154.65144044169742,154.45393757808253,154.63224719195765,154.28786770842026,154.11526100629146,154.27052708232253,153.69226679414879,153.03252851344095,152.48502807518449,152.16154345944275,151.77298514917356,151.36028659860105,150.8305460921483,150.38859095333348,150.17015136670156,149.79998550719864,149.36049343622827,148.85576182431683,148.61682372413185,148.32735766719233,147.85831290575246,147.46260358376534,147.1617608207896,146.86996261448078,146.54971906833032,146.19033592991929,145.87715605414118,145.51827382483413,145.06608418312106,144.75085176048094,143.60045599103748]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",156.68503142561579,156.68503142561579,155.37605325360599,155.1524323043991,154.81276690231573,154.65144044169742,154.45393757808253,154.63224719195765,154.28786770842026,154.11526100629146,154.27052708232253,153.69226679414879,153.03252851344095,152.48502807518449,152.16154345944275,151.77298514917356,151.36028659860105,150.8305460921483,150.38859095333348,150.17015136670156,149.79998550719864,149.36049343622827,148.85576182431683,148.61682372413185,148.32735766719233,147.85831290575246,147.46260358376534,147.1617608207896,146.86996261448078,146.54971906833032,146.19033592991929,145.87715605414118,145.51827382483413,145.06608418312106,144.75085176048094,143.60045599103748]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",156.68503142561579,156.68503142561579,155.37605325360599,155.1524323043991,154.81276690231573,154.65144044169742,154.45393757808253,154.63224719195765,154.28786770842026,154.11526100629146,154.27052708232253,153.69226679414879,153.03252851344095,152.48502807518449,152.16154345944275,151.77298514917356,151.36028659860105,150.8305460921483,150.38859095333348,150.17015136670156,149.79998550719864,149.36049343622827,148.85576182431683,148.61682372413185,148.32735766719233,147.85831290575246,147.46260358376534,147.1617608207896,146.86996261448078,146.54971906833032,146.19033592991929,145.87715605414118,145.51827382483413,145.06608418312106,144.75085176048094,143.60045599103748]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",156.68503142561579,156.68503142561579,155.37605325360599,{"$f":"(O148+O216)*($S$32-1)","v":155.1524323043991},154.81276690231573,154.65144044169742,154.45393757808253,154.63224719195765,154.28786770842026,154.11526100629146,154.27052708232253,153.69226679414879,153.03252851344095,152.48502807518449,152.16154345944275,151.77298514917356,151.36028659860105,150.8305460921483,150.38859095333348,150.17015136670156,149.79998550719864,149.36049343622827,148.85576182431683,148.61682372413185,148.32735766719233,147.85831290575246,147.46260358376534,147.1617608207896,146.86996261448078,146.54971906833032,146.19033592991929,145.87715605414118,145.51827382483413,145.06608418312106,144.75085176048094,143.60045599103748]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"(L149+L217)*($S$32-1)","v":156.68503142561579},156.68503142561579,155.37605325360599,155.1524323043991,154.81276690231573,154.65144044169742,154.45393757808253,154.63224719195765,154.28786770842026,154.11526100629146,154.27052708232253,153.69226679414879,153.03252851344095,152.48502807518449,152.16154345944275,151.77298514917356,151.36028659860105,150.8305460921483,150.38859095333348,150.17015136670156,149.79998550719864,149.36049343622827,148.85576182431683,148.61682372413185,148.32735766719233,147.85831290575246,147.46260358376534,147.1617608207896,146.86996261448078,146.54971906833032,146.19033592991929,145.87715605414118,145.51827382483413,145.06608418312106,144.75085176048094,143.60045599103748]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Dedicated - Low",3736.9351451040939,3730.2939924608813,3701.0100602689431,3699.7339297226517,3695.4667172605323,3674.6662990061045,3659.2708642697512,3659.0937368024838,3645.4836886714511,3636.2694084272116,3635.4235443468679,3615.8153690137337,3594.1449949728071,3575.3525137317743,3562.2688203129946,3547.5303574622958,3532.1818290571014,3513.8725419632924,3497.7953986955958,3487.36761388476,3473.1036490580182,3457.0956922131741,3439.452057052416,3428.4926662950465,3416.2570073568108,3399.5211592317,3384.6258439304102,3372.1016018179903,3359.7977972057943,3346.7816434204397,3332.788434763369,3319.9424170096681,3305.9602876901577,3289.6710673215116,3276.7693668516768,3243.272620277261]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",3736.9351451040939,3730.2939924608813,3701.0100602689431,3699.7339297226517,3695.4667172605323,3674.6662990061045,3659.2708642697512,3659.0937368024838,3645.4836886714511,3636.2694084272116,3635.4235443468679,3615.8153690137337,3594.1449949728071,3575.3525137317743,3562.2688203129946,3547.5303574622958,3532.1818290571014,3513.8725419632924,3497.7953986955958,3487.36761388476,3473.1036490580182,3457.0956922131741,3439.452057052416,3428.4926662950465,3416.2570073568108,3399.5211592317,3384.6258439304102,3372.1016018179903,3359.7977972057943,3346.7816434204397,3332.788434763369,3319.9424170096681,3305.9602876901577,3289.6710673215116,3276.7693668516768,3243.272620277261]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",3736.9351451040939,3730.2939924608813,3701.0100602689431,3699.7339297226517,3695.4667172605323,3674.6662990061045,3659.2708642697512,3659.0937368024838,3645.4836886714511,3636.2694084272116,3635.4235443468679,3615.8153690137337,3594.1449949728071,3575.3525137317743,3562.2688203129946,3547.5303574622958,3532.1818290571014,3513.8725419632924,3497.7953986955958,3487.36761388476,3473.1036490580182,3457.0956922131741,3439.452057052416,3428.4926662950465,3416.2570073568108,3399.5211592317,3384.6258439304102,3372.1016018179903,3359.7977972057943,3346.7816434204397,3332.788434763369,3319.9424170096681,3305.9602876901577,3289.6710673215116,3276.7693668516768,3243.272620277261]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L147","v":3856.2814249853086},{"$f":"M147","v":3856.2814249853086},3824.0652766748744,3818.5615900443272,3810.2018547917219,3806.231340009419,3801.3704632721215,3805.7589619412452,3797.2832052373146,3793.0350647915357,3796.856423344303,3782.6244677592563,3766.3872021181337,3752.9122980318298,3744.9507990704847,3735.3877273412872,3725.2305238087547,3712.1927214321709,3701.3154641920783,3695.9392995849953,3686.8288969180849,3676.0122599088504,3663.5899683733569,3657.7093009663872,3650.5850557951467,3639.0410775058999,3629.3020073842154,3621.8977623957244,3614.7161191168843,3606.8343883142979,3597.9893664988904,3590.2814844717823,3581.4487908695787,3570.3196453472342,3562.5612466991965,3534.2480772999065]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L144","v":3856.2814249853086},{"$f":"M144","v":3856.2814249853086},3824.0652766748744,3818.5615900443272,3810.2018547917219,3806.231340009419,3801.3704632721215,3805.7589619412452,3797.2832052373146,3793.0350647915357,3796.856423344303,3782.6244677592563,3766.3872021181337,3752.9122980318298,3744.9507990704847,3735.3877273412872,3725.2305238087547,3712.1927214321709,3701.3154641920783,3695.9392995849953,3686.8288969180849,3676.0122599088504,3663.5899683733569,3657.7093009663872,3650.5850557951467,3639.0410775058999,3629.3020073842154,3621.8977623957244,3614.7161191168843,3606.8343883142979,3597.9893664988904,3590.2814844717823,3581.4487908695787,3570.3196453472342,3562.5612466991965,3534.2480772999065]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":"L145","v":3856.2814249853086},3856.2814249853086,3824.0652766748744,3818.5615900443272,3810.2018547917219,3806.231340009419,3801.3704632721215,3805.7589619412452,3797.2832052373146,3793.0350647915357,3796.856423344303,3782.6244677592563,3766.3872021181337,3752.9122980318298,3744.9507990704847,3735.3877273412872,3725.2305238087547,3712.1927214321709,3701.3154641920783,3695.9392995849953,3686.8288969180849,3676.0122599088504,3663.5899683733569,3657.7093009663872,3650.5850557951467,3639.0410775058999,3629.3020073842154,3621.8977623957244,3614.7161191168843,3606.8343883142979,3597.9893664988904,3590.2814844717823,3581.4487908695787,3570.3196453472342,3562.5612466991965,3534.2480772999065]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",3856.2814249853086,3856.2814249853086,3824.0652766748744,3818.5615900443272,3810.2018547917219,3806.231340009419,3801.3704632721215,3805.7589619412452,3797.2832052373146,3793.0350647915357,3796.856423344303,3782.6244677592563,3766.3872021181337,3752.9122980318298,3744.9507990704847,3735.3877273412872,3725.2305238087547,3712.1927214321709,3701.3154641920783,3695.9392995849953,3686.8288969180849,3676.0122599088504,3663.5899683733569,3657.7093009663872,3650.5850557951467,3639.0410775058999,3629.3020073842154,3621.8977623957244,3614.7161191168843,3606.8343883142979,3597.9893664988904,3590.2814844717823,3581.4487908695787,3570.3196453472342,3562.5612466991965,3534.2480772999065]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L147","v":3856.2814249853086},{"$f":"M147","v":3856.2814249853086},3824.0652766748744,3818.5615900443272,3810.2018547917219,3806.231340009419,3801.3704632721215,3805.7589619412452,3797.2832052373146,3793.0350647915357,3796.856423344303,3782.6244677592563,3766.3872021181337,3752.9122980318298,3744.9507990704847,3735.3877273412872,3725.2305238087547,3712.1927214321709,3701.3154641920783,3695.9392995849953,3686.8288969180849,3676.0122599088504,3663.5899683733569,3657.7093009663872,3650.5850557951467,3639.0410775058999,3629.3020073842154,3621.8977623957244,3614.7161191168843,3606.8343883142979,3597.9893664988904,3590.2814844717823,3581.4487908695787,3570.3196453472342,3562.5612466991965,3534.2480772999065]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"L148","v":3856.2814249853086},3856.2814249853086,3824.0652766748744,3818.5615900443272,3810.2018547917219,3806.231340009419,3801.3704632721215,3805.7589619412452,3797.2832052373146,3793.0350647915357,3796.856423344303,3782.6244677592563,3766.3872021181337,3752.9122980318298,3744.9507990704847,3735.3877273412872,3725.2305238087547,3712.1927214321709,3701.3154641920783,3695.9392995849953,3686.8288969180849,3676.0122599088504,3663.5899683733569,3657.7093009663872,3650.5850557951467,3639.0410775058999,3629.3020073842154,3621.8977623957244,3614.7161191168843,3606.8343883142979,3597.9893664988904,3590.2814844717823,3581.4487908695787,3570.3196453472342,3562.5612466991965,3534.2480772999065]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated - Low",108.07051909892263,{"$f":"L152","v":108.07051909892263},{"$f":"M152","v":108.07051909892263},108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L152","v":108.07051909892263},{"$f":"L153","v":108.07051909892263},108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",{"$f":"L153","v":108.07051909892263},{"$f":"L154","v":108.07051909892263},108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263,108.07051909892263]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L158","v":31.861939275220376},{"$f":"M158","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L155","v":31.861939275220376},{"$f":"M155","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":"L156","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L158","v":31.861939275220376},{"$f":"M158","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"L159","v":31.861939275220376},31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376,31.861939275220376]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated - Low",5.3770812928501472,{"$f":"L163","v":5.3770812928501472},5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L163","v":5.3770812928501472},5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",{"$f":"L164","v":5.3770812928501472},5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472,5.3770812928501472]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L169","v":4.5706953966699313},{"$f":"M169","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L166","v":4.5706953966699313},{"$f":"M166","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":"L167","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L169","v":4.5706953966699313},{"$f":"M169","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"L170","v":4.5706953966699313},4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313,4.5706953966699313]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated - Low",2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L180","v":2.2283712047012738},{"$f":"M180","v":2.0943731635651321},2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L181","v":2.2283712047012738},2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",2.2283712047012738,2.0943731635651321,2.1066419673645216,2.1208213321199598,2.1292844849339216,2.1182950937961555,2.0858209629565039,2.0566830560414298,2.0232633348402378,1.9784411825519561,1.94107233933666,1.904702803875441,1.8544303149058381,1.8091614298105319,1.7606837652913827,1.7245121144424127,1.6885371595194525,1.6582075198053603,1.6254258286546801,1.6021342355678974,1.5749980876314029,1.555337816679522,1.527762294392438,1.5058480717489404,1.4805159280418059,1.4628178334955557,1.4376661472353263,1.4081646606371023,1.3821014570913637,1.3148520359520546,1.2775156520625339,1.242586901819414,1.2103904976137054,1.1800949121762423,1.1503879123554559,1.1216137184068025]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",2.2283712047012738,2.0943731635651321,2.1365661116552399,2.1848011753183152,2.2293574926542608,2.2630861900097945,2.2661380999020571,2.2763428011753182,2.2827678746327136,2.2829921645445648,2.2816405484818807,2.2801498530852107,2.2729226248775714,2.2634113614103821,2.2522340842311461,2.2497904015670911,2.2504740450538692,2.2536973555337907,2.2591018609206661,2.2706336924583743,2.2755073457394714,2.2917668952007837,2.294730656219393,2.3032859941234087,2.3096650342801177,2.3231420176297748,2.3242928501469149,2.3247306562193928,2.3296238981390798,2.3292037218413322,2.3298403525954945,2.3240430950048974,2.3283026444662096,2.3292703232125374,2.335043095004897,2.3374975514201766]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",2.2283712047012738,2.0943731635651321,2.1599535485050514,2.2435360837169256,2.3369509321421238,2.4259082499453566,2.4607834690531947,2.5167156584434105,2.5799475464112169,2.6347301673335188,2.6812832966068187,2.7386036848641089,2.77794194918381,2.8204632536645589,2.8702636293315238,2.9411870934555018,2.9983606288994391,3.0715407583458858,3.1316057025176827,3.2083317828226408,3.2746998701055774,3.3603860469984905,3.4280806065295666,3.5105621930264665,3.5915518822095276,3.6999211357700146,3.764090528199652,3.8350168262127697,3.9116376769883145,3.8987323796822615,3.9626941291018198,4.0281760152662081,4.0963832990053586,4.1675902001842058,4.2379501357455709,4.3087668517858777]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated - Low",{"$f":"L174*L108","v":39.424049999999994},39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",19.61921676367707,18.430483839373164,18.529420847233371,18.645049254094616,18.710326952612217,18.604683195226805,18.31052831052531,18.045924757437803,17.744019446548883,17.342450137341149,17.006566653073907,16.679754553937787,16.231563627754387,15.827577994513854,15.395921896212217,15.072235880226687,14.757814774200016,14.49273372309885,14.206221742441905,14.002653218863424,13.765483285898462,13.593652517779022,13.352642452989908,13.16111214708574,12.939709211085384,12.785027864751157,12.565202126836752,12.307359133968275,12.079566734978519,11.491806794220958,11.165486799026548,10.860209521901679,10.578812949143785,10.314029532420358,10.054390353986685,9.8029038988754529]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",19.61921676367707,18.430483839373164,18.792625070659017,19.207523475584157,19.589682767594798,19.876362708828882,19.893455176997342,19.973282121169721,20.019874260528898,20.012057030922072,19.990430691199105,19.967597999160486,19.894567032321259,19.801615967538829,19.694178327969777,19.663168109696375,19.669143153770818,19.69731488736533,19.744550264446623,19.845338472086191,19.887934201762981,20.03004266405485,20.055945935357496,20.130719588638591,20.186472399608228,20.304261234084233,20.314319510284037,20.318145935357492,20.360912869735557,20.357240528893243,20.362804681684622,20.312136650342804,20.349365112634672,20.357822624877578,20.408276650342799,20.429728599412343]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",19.61921676367707,18.430483839373164,18.998334283065144,19.72388722741994,20.535121690866006,21.306405600948647,21.602163453331258,22.082382248799181,22.62613998202637,23.095291866797819,23.491872082985168,23.982343697452837,24.314929032356009,24.675024236345372,25.098405250197505,25.705975196801088,26.205671896581098,26.845266227943043,27.370233840004548,28.040819781869882,28.620876864722746,29.369774050766807,29.961424501068414,30.682313567051317,31.39016345051127,32.33731072662993,32.89815121646496,33.518047061099608,34.187713296877867,34.074920998422968,34.633946688349909,35.206258373426657,35.802390033306835,36.42473834960996,37.039684186416288,37.658622284608569]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",19.61921676367707,18.430483839373164,18.529420847233371,18.645049254094616,18.710326952612217,18.604683195226805,18.31052831052531,18.045924757437803,17.744019446548883,17.342450137341149,17.006566653073907,16.679754553937787,16.231563627754387,15.827577994513854,15.395921896212217,15.072235880226687,14.757814774200016,14.49273372309885,14.206221742441905,14.002653218863424,13.765483285898462,13.593652517779022,13.352642452989908,13.16111214708574,12.939709211085384,12.785027864751157,12.565202126836752,12.307359133968275,12.079566734978519,11.491806794220958,11.165486799026548,10.860209521901679,10.578812949143785,10.314029532420358,10.054390353986685,9.8029038988754529]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",19.61921676367707,18.430483839373164,18.792625070659017,{"$f":"O181*O115","v":19.207523475584157},19.589682767594798,19.876362708828882,19.893455176997342,19.973282121169721,20.019874260528898,20.012057030922072,19.990430691199105,19.967597999160486,19.894567032321259,19.801615967538829,19.694178327969777,19.663168109696375,19.669143153770818,19.69731488736533,19.744550264446623,19.845338472086191,19.887934201762981,20.03004266405485,20.055945935357496,20.130719588638591,20.186472399608228,20.304261234084233,20.314319510284037,20.318145935357492,20.360912869735557,20.357240528893243,20.362804681684622,20.312136650342804,20.349365112634672,20.357822624877578,20.408276650342799,20.429728599412343]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"L182*L116","v":19.61921676367707},18.430483839373164,18.998334283065144,19.72388722741994,20.535121690866006,21.306405600948647,21.602163453331258,22.082382248799181,22.62613998202637,23.095291866797819,23.491872082985168,23.982343697452837,24.314929032356009,24.675024236345372,25.098405250197505,25.705975196801088,26.205671896581098,26.845266227943043,27.370233840004548,28.040819781869882,28.620876864722746,29.369774050766807,29.961424501068414,30.682313567051317,31.39016345051127,32.33731072662993,32.89815121646496,33.518047061099608,34.187713296877867,34.074920998422968,34.633946688349909,35.206258373426657,35.802390033306835,36.42473834960996,37.039684186416288,37.658622284608569]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated - Low",{"$f":"$S$29","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,{"$f":"$S$29","v":5.3782669599999999E-2},5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2,5.3782669599999999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated - Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L141 * 1 + L209) +L152) * 1000 / (L86 * 8760)) + L163 + L185","v":129.75984193109696},129.65093793517912,129.17072954316919,129.14980309812717,129.07982782221924,128.73873512545896,128.48627528124882,128.48337068169985,128.26018824549749,128.10908918302823,128.09521840135798,127.77367653036687,127.41831798752364,127.11015215994679,126.89560107654027,126.65391449224403,126.4022238348259,126.10198159766533,125.8383428531794,125.66734430887819,125.43343871285916,125.17093451207622,124.88160787335077,124.70189186463614,124.50124715389849,124.22680673160799,123.98254802473657,123.77717102391139,123.57540883604328,123.36196529169783,123.13249965217142,122.92184605931364,122.69256210272651,122.42544564210047,122.2138789441514,121.66458731539628]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",129.75984193109696,129.65093793517912,129.17072954316919,129.14980309812717,129.07982782221924,128.73873512545896,128.48627528124882,128.48337068169985,128.26018824549749,128.10908918302823,128.09521840135798,127.77367653036687,127.41831798752364,127.11015215994679,126.89560107654027,126.65391449224403,126.4022238348259,126.10198159766533,125.8383428531794,125.66734430887819,125.43343871285916,125.17093451207622,124.88160787335077,124.70189186463614,124.50124715389849,124.22680673160799,123.98254802473657,123.77717102391139,123.57540883604328,123.36196529169783,123.13249965217142,122.92184605931364,122.69256210272651,122.42544564210047,122.2138789441514,121.66458731539628]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",129.75984193109696,129.65093793517912,129.17072954316919,129.14980309812717,129.07982782221924,128.73873512545896,128.48627528124882,128.48337068169985,128.26018824549749,128.10908918302823,128.09521840135798,127.77367653036687,127.41831798752364,127.11015215994679,126.89560107654027,126.65391449224403,126.4022238348259,126.10198159766533,125.8383428531794,125.66734430887819,125.43343871285916,125.17093451207622,124.88160787335077,124.70189186463614,124.50124715389849,124.22680673160799,123.98254802473657,123.77717102391139,123.57540883604328,123.36196529169783,123.13249965217142,122.92184605931364,122.69256210272651,122.42544564210047,122.2138789441514,121.66458731539628]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",94.407798732219746,93.21906580791584,92.789710895295286,92.815087880671925,92.74327965107814,92.572525972437489,92.198660692749527,92.006021310164286,91.565127509915925,91.093895674544399,90.820676194342255,90.26048339817892,89.546027983570426,88.921076054500517,88.35886444920078,87.8783597632479,87.397377201481433,86.918497604694309,86.453616470109978,86.161887676789476,85.775322103014901,85.426116253191466,84.981401009595103,84.69343741662631,84.355208560679742,84.011224930234803,83.631694437776105,83.252433987830258,82.906874434200304,82.189867053237066,81.7185032273361,81.286829344394107,80.86059110337834,80.413307978599988,80.026443804734441,79.310667873031647]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",94.407798732219746,93.21906580791584,93.052915118720932,93.377562102161463,93.622635466060714,93.844205486039556,93.781587559221549,93.9333786738962,93.840982323895943,93.763502568125318,93.80454023246746,93.548326843401625,93.209031388137305,92.895114027525494,92.657120880958345,92.469291992717586,92.308705581052237,92.123078768960795,91.991944992114696,92.004572930012245,91.897773018879406,91.862506399467293,91.684704491962691,91.663044858179148,91.60197174920259,91.530458299567883,91.380811821223389,91.263220789219474,91.188220568957348,91.055300787909346,90.91582110999417,90.738756472835234,90.631143266869231,90.457101071057195,90.38033010109055,89.937492573568534]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",94.407798732219746,93.21906580791584,93.258624331127066,93.893925853997246,94.568074389331926,95.274248378159328,95.490295835555472,96.042478801525661,96.447248045393422,96.846737404001075,97.305981624253519,97.56307254169397,97.629393388172048,97.768522296332037,98.061347803186067,98.512099079822306,98.845234323862513,99.271030109538501,99.617628567672611,100.20005423979593,100.63071568183918,101.20223778617925,101.59018305767361,102.21463883659189,102.80566280010562,103.56350779211357,103.96464352740432,104.46312191496159,105.01502099609965,104.77298125743907,105.18696311665946,105.63287819591909,106.08416818754139,106.52401679578958,107.01173763716403,107.16638625876476]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",94.407798732219746,93.21906580791584,92.789710895295286,92.815087880671925,92.74327965107814,92.572525972437489,92.198660692749527,92.006021310164286,91.565127509915925,91.093895674544399,90.820676194342255,90.26048339817892,89.546027983570426,88.921076054500517,88.35886444920078,87.8783597632479,87.397377201481433,86.918497604694309,86.453616470109978,86.161887676789476,85.775322103014901,85.426116253191466,84.981401009595103,84.69343741662631,84.355208560679742,84.011224930234803,83.631694437776105,83.252433987830258,82.906874434200304,82.189867053237066,81.7185032273361,81.286829344394107,80.86059110337834,80.413307978599988,80.026443804734441,79.310667873031647]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",94.407798732219746,93.21906580791584,93.052915118720932,{"$f":" (($S$36 * $S$34 * $S$32 * (O148 * 1 + O216) +O159) * 1000 / (O93 * 8760)) + O170 + O192","v":93.377562102161463},93.622635466060714,93.844205486039556,93.781587559221549,93.9333786738962,93.840982323895943,93.763502568125318,93.80454023246746,93.548326843401625,93.209031388137305,92.895114027525494,92.657120880958345,92.469291992717586,92.308705581052237,92.123078768960795,91.991944992114696,92.004572930012245,91.897773018879406,91.862506399467293,91.684704491962691,91.663044858179148,91.60197174920259,91.530458299567883,91.380811821223389,91.263220789219474,91.188220568957348,91.055300787909346,90.91582110999417,90.738756472835234,90.631143266869231,90.457101071057195,90.38033010109055,89.937492573568534]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":" (($S$36 * $S$34 * $S$32 * (L149 * 1 + L217) +L160) * 1000 / (L94 * 8760)) + L171 + L193","v":94.407798732219746},93.21906580791584,93.258624331127066,93.893925853997246,94.568074389331926,95.274248378159328,95.490295835555472,96.042478801525661,96.447248045393422,96.846737404001075,97.305981624253519,97.56307254169397,97.629393388172048,97.768522296332037,98.061347803186067,98.512099079822306,98.845234323862513,99.271030109538501,99.617628567672611,100.20005423979593,100.63071568183918,101.20223778617925,101.59018305767361,102.21463883659189,102.80566280010562,103.56350779211357,103.96464352740432,104.46312191496159,105.01502099609965,104.77298125743907,105.18696311665946,105.63287819591909,106.08416818754139,106.52401679578958,107.01173763716403,107.16638625876476]
[]
[null,null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2015 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2017 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2017 Reference Case outputs (converted to 2015$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2017 (converted to 2015$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2017 (converted to 2015$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2015 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2017: Table 8.2 (converted to 2015$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2017 Reference Case outputs (converted to 2015$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2017 (converted to 2015$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2017 (converted to 2015$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Program Goals","index":14,"n_rows":435,"n_cols":59,"rows_kept":435,"cut":false,"hidden":true,"merged":[[31,1,35,1],[31,3,35,3],[7,1,29,1],[7,3,11,3],[13,3,17,3],[19,3,23,3],[25,3,29,3],[37,1,41,1],[37,3,41,3],[87,1,129,1],[87,3,96,3],[98,3,107,3],[109,3,118,3],[120,3,129,3],[210,1,224,1],[210,3,212,3],[214,3,216,3],[218,3,220,3],[222,3,224,3],[131,1,151,1],[131,3,140,3],[142,3,151,3],[153,1,162,1],[153,3,162,3],[226,1,228,1],[226,3,228,3],[230,1,232,1],[230,3,232,3],[274,1,288,1],[274,3,276,3],[278,0,280,0],[278,3,280,3],[282,0,284,0],[282,3,284,3],[286,0,288,0],[286,3,288,3],[290,1,292,1],[290,3,292,3],[294,0,296,0],[294,1,296,1],[294,3,296,3],[368,3,373,3],[375,1,380,1],[375,3,380,3],[382,1,387,1],[382,3,387,3],[340,1,373,1],[340,3,345,3],[347,3,352,3],[354,3,359,3],[361,3,366,3]]}
[]
[null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current"]
[null,null,null,null,"Calculated"]
[]
["Land-Based Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F7+1","v":2001},{"$f":"G7+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R7+1","v":2013},{"$f":"V7+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5115685106238268,0.52707986851336497,0.53826719424477898,0.55029978458701101,0.56327719726558456,0.57731526386500309,0.59254955669093856,0.5975716342807208,0.60287271618104699,0.60847671704710571,0.61441036502293278,0.62070362802759793,0.62739021997005462,0.63450820494105686,0.64210072224345915,0.65021686142878599,0.65891272484163577,0.66030681786272816,0.66144118082973502,0.66234558276701494,0.66304933734784421,0.66358105948084167,0.66396847874470311,0.6642382647594024,0.66441589852841232,0.66452555105915012,0.66459001005945284,0.66458387492677795,0.66457340223093397,0.66457687903330043,0.6646110282779133,0.66469099113288888,0.66590820735278544,0.66720463188739298,0.66859108993961702,0.67007685642132242,0.67166962296701782]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46804270491110267,0.48223430926652033,0.49246978327892083,0.50347860421670287,0.51535185913112336,0.52819552430297279,0.5421336371335761,0.54672842107860198,0.55157847079835176,0.55670566621637274,0.56213446136486578,0.56789227440114631,0.57400995075219419,0.58052231590008385,0.58746883872449951,0.5948944320885301,0.60285042497856278,0.6041259043228524,0.60516375223648078,0.60599120490461933,0.60663508190401316,0.60712156349977409,0.60747601995365397,0.60772285175319751,0.6078853719005568,0.60798569486027976,0.60804466949267211,0.60803905635575595,0.60802947470874535,0.60803265569418552,0.60806389941714234,0.6081370587890701,0.60925071054868907,0.61043683133855364,0.61170532532036137,0.61306467826825051,0.61452192738905753]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44190996114049397,0.45500194974805469,0.46523724495225327,0.4762563430984264,0.48815145799799992,0.50102987792414788,0.51501717695274685,0.52037557090396369,0.52605166135786385,0.53207242219817918,0.53846800401686656,0.54527221539090531,0.55252309439904368,0.56026359075524923,0.56854238436942339,0.57741487326608609,0.58694437320051962,0.58837751775611713,0.58958125382863913,0.5905819164885675,0.59140546700822128,0.59207727555439926,0.59262195417951558,0.59306320012134306,0.59342367982638655,0.59372491921694459,0.59398723667498687,0.594208228866977,0.59442698922063419,0.59465989252588569,0.59492193908963065,0.59522673664917669,0.59648059647035645,0.59780675150996332,0.59921497022686254,0.60071364263763083,0.60230974891962763]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38211304535589435,0.39334957188557107,0.40338159527720951,0.41420188010442327,0.42590296698472285,0.43859252640554258,0.45239658184898185,0.45921216747318971,0.46646427590956951,0.47418957923845406,0.48242907347816527,0.49122873360381247,0.50064029138370314,0.5107221637663597,0.5215405669465889,0.53317086092967347,0.54569918221818658,0.54735746824644049,0.54880581952207608,0.55006841003544382,0.55116912039367527,0.55213133497693356,0.55297778527803576,0.55373040227374648,0.5544102062719557,0.55503720215501007,0.5556303141530492,0.55624175422189692,0.55685407398173414,0.5574826454878189,0.55814159702305743,0.55884379206873813,0.56036382667811535,0.56195456978982739,0.56362534852297053,0.56538421636403713,0.56723791979913762]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32279959203529368,0.33229193003253515,0.34076673375218647,0.34990744111714217,0.35979222813825074,0.37051205216397365,0.38217337469596036,0.38793101182904172,0.3940574125712063,0.40058355658335387,0.40754407628159844,0.41497781018084945,0.4229284599916554,0.43144537489845286,0.44058449269485978,0.45040947563804512,0.46099308970192104,0.46239396847301772,0.463617499589218,0.46468410463601267,0.46561395735605077,0.46642681229178551,0.4671418724426879,0.46777766455218772,0.46835194605331126,0.46888161657285421,0.46938266282951879,0.46989919218431803,0.47041646468017467,0.47094746624684503,0.47150413210615361,0.47209732900699175,0.47338141641973491,0.47472523661570687,0.47613666891301965,0.47762251669665523,0.47918847923019692]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1728.6805695612381,1585.2000822876557,1563.9732453650522,1542.7905104049014,1521.6514527053059,1500.5556516542463,1479.5026906901969,1452.2304510392662,1425.0290080449781,1397.897476749125,1370.8349832554759,1343.8406645915034,1316.9136685718368,1290.0531536634219,1263.2582888523684,1236.5282535124593,1209.8622372753048,1208.0887174504257,1206.3154750861163,1204.5425099511599,1202.7698218145313,1200.9974104453986,1199.2252756131224,1197.4534170872555,1195.6818346375421,1193.9105280339193,1192.1394970465149,1189.9260525454329,1187.7130379772404,1185.5004528940917,1183.2882968486058,1181.0765693938688,1178.8652700834318,1176.6543984713114,1174.4439541119882,1172.2339365604075,1170.0243453719777]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W14 * 1 + W32) +W20) * 1000 / (W8 * 8760)) + W26 + 0","v":70.396177522180636},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X14 * 1 + X32) +X20) * 1000 / (X8 * 8760)) + X26 + 0","v":63.419037873007355},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y14 * 1 + Y32) +Y20) * 1000 / (Y8 * 8760)) + Y26 + 0","v":61.185084786100056},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z14 * 1 + Z32) +Z20) * 1000 / (Z8 * 8760)) + Z26 + 0","v":58.951412666613081},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA14 * 1 + AA32) +AA20) * 1000 / (AA8 * 8760)) + AA26 + 0","v":56.718034425540381},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB14 * 1 + AB32) +AB20) * 1000 / (AB8 * 8760)) + AB26 + 0","v":54.484963777227954},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC14 * 1 + AC32) +AC20) * 1000 / (AC8 * 8760)) + AC26 + 0","v":52.252215302843965},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD14 * 1 + AD32) +AD20) * 1000 / (AD8 * 8760)) + AD26 + 0","v":50.832455605993324},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE14 * 1 + AE32) +AE20) * 1000 / (AE8 * 8760)) + AE26 + 0","v":49.41348203123097},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF14 * 1 + AF32) +AF20) * 1000 / (AF8 * 8760)) + AF26 + 0","v":47.995339619587554},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG14 * 1 + AG32) +AG20) * 1000 / (AG8 * 8760)) + AG26 + 0","v":46.578076919934951},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH14 * 1 + AH32) +AH20) * 1000 / (AH8 * 8760)) + AH26 + 0","v":45.161746337260105},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI14 * 1 + AI32) +AI20) * 1000 / (AI8 * 8760)) + AI26 + 0","v":43.746404523273213},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ14 * 1 + AJ32) +AJ20) * 1000 / (AJ8 * 8760)) + AJ26 + 0","v":42.332112815478119},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK14 * 1 + AK32) +AK20) * 1000 / (AK8 * 8760)) + AK26 + 0","v":40.918937731867544},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL14 * 1 + AL32) +AL20) * 1000 / (AL8 * 8760)) + AL26 + 0","v":39.506951529642357},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM14 * 1 + AM32) +AM20) * 1000 / (AM8 * 8760)) + AM26 + 0","v":38.096232837834876},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN14 * 1 + AN32) +AN20) * 1000 / (AN8 * 8760)) + AN26 + 0","v":37.912198919812333},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO14 * 1 + AO32) +AO20) * 1000 / (AO8 * 8760)) + AO26 + 0","v":37.743755593118017},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP14 * 1 + AP32) +AP20) * 1000 / (AP8 * 8760)) + AP26 + 0","v":37.588935078260214},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ14 * 1 + AQ32) +AQ20) * 1000 / (AQ8 * 8760)) + AQ26 + 0","v":37.445864965124429},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR14 * 1 + AR32) +AR20) * 1000 / (AR8 * 8760)) + AR26 + 0","v":37.312769011904443},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS14 * 1 + AS32) +AS20) * 1000 / (AS8 * 8760)) + AS26 + 0","v":37.187966635564173},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT14 * 1 + AT32) +AT20) * 1000 / (AT8 * 8760)) + AT26 + 0","v":37.069873541663689},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU14 * 1 + AU32) +AU20) * 1000 / (AU8 * 8760)) + AU26 + 0","v":36.95700143854399},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV14 * 1 + AV32) +AV20) * 1000 / (AV8 * 8760)) + AV26 + 0","v":36.847958848564019},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW14 * 1 + AW32) +AW20) * 1000 / (AW8 * 8760)) + AW26 + 0","v":36.741450565294166},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX14 * 1 + AX32) +AX20) * 1000 / (AX8 * 8760)) + AX26 + 0","v":36.632291994766113},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY14 * 1 + AY32) +AY20) * 1000 / (AY8 * 8760)) + AY26 + 0","v":36.523369789390806},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ14 * 1 + AZ32) +AZ20) * 1000 / (AZ8 * 8760)) + AZ26 + 0","v":36.413679810254841},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA14 * 1 + BA32) +BA20) * 1000 / (BA8 * 8760)) + BA26 + 0","v":36.302315514498623},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB14 * 1 + BB32) +BB20) * 1000 / (BB8 * 8760)) + BB26 + 0","v":36.188468212132328},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC14 * 1 + BC32) +BC20) * 1000 / (BC8 * 8760)) + BC26 + 0","v":36.054784523149962},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD14 * 1 + BD32) +BD20) * 1000 / (BD8 * 8760)) + BD26 + 0","v":35.917324172810524},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE14 * 1 + BE32) +BE20) * 1000 / (BE8 * 8760)) + BE26 + 0","v":35.775578732374221},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF14 * 1 + BF32) +BF20) * 1000 / (BF8 * 8760)) + BF26 + 0","v":35.629138768054645},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG14 * 1 + BG32) +BG20) * 1000 / (BG8 * 8760)) + BG26 + 0","v":35.477694111329072}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W15 * 1 + W33) +W21) * 1000 / (W9 * 8760)) + W27 + 0","v":76.942696276982815},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X15 * 1 + X33) +X21) * 1000 / (X9 * 8760)) + X27 + 0","v":69.316714926798198},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y15 * 1 + Y33) +Y21) * 1000 / (Y9 * 8760)) + Y27 + 0","v":66.875014540313742},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z15 * 1 + Z33) +Z21) * 1000 / (Z9 * 8760)) + Z27 + 0","v":64.433621249919526},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA15 * 1 + AA33) +AA21) * 1000 / (AA9 * 8760)) + AA27 + 0","v":61.992549167272244},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB15 * 1 + AB33) +AB21) * 1000 / (AB9 * 8760)) + AB27 + 0","v":59.551813282088538},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC15 * 1 + AC33) +AC21) * 1000 / (AC9 * 8760)) + AC27 + 0","v":57.111429531517793},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD15 * 1 + AD33) +AD21) * 1000 / (AD9 * 8760)) + AD27 + 0","v":55.559638752726421},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE15 * 1 + AE33) +AE21) * 1000 / (AE9 * 8760)) + AE27 + 0","v":54.008707201739817},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF15 * 1 + AF33) +AF21) * 1000 / (AF9 * 8760)) + AF27 + 0","v":52.458684108196039},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG15 * 1 + AG33) +AG21) * 1000 / (AG9 * 8760)) + AG27 + 0","v":50.909622535787378},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH15 * 1 + AH33) +AH21) * 1000 / (AH9 * 8760)) + AH27 + 0","v":49.361579762922098},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI15 * 1 + AI33) +AI21) * 1000 / (AI9 * 8760)) + AI27 + 0","v":47.814617709657291},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ15 * 1 + AJ33) +AJ21) * 1000 / (AJ9 * 8760)) + AJ27 + 0","v":46.268803417600793},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK15 * 1 + AK33) +AK21) * 1000 / (AK9 * 8760)) + AK27 + 0","v":44.724209590610855},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL15 * 1 + AL33) +AL21) * 1000 / (AL9 * 8760)) + AL27 + 0","v":43.180915205473667},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM15 * 1 + AM33) +AM21) * 1000 / (AM9 * 8760)) + AM27 + 0","v":41.639006203357667},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN15 * 1 + AN33) +AN21) * 1000 / (AN9 * 8760)) + AN27 + 0","v":41.437857982566712},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO15 * 1 + AO33) +AO21) * 1000 / (AO9 * 8760)) + AO27 + 0","v":41.253750205952812},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP15 * 1 + AP33) +AP21) * 1000 / (AP9 * 8760)) + AP27 + 0","v":41.08453209963735},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ15 * 1 + AQ33) +AQ21) * 1000 / (AQ9 * 8760)) + AQ27 + 0","v":40.928157128029689},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR15 * 1 + AR33) +AR21) * 1000 / (AR9 * 8760)) + AR27 + 0","v":40.782683867055027},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS15 * 1 + AS33) +AS21) * 1000 / (AS9 * 8760)) + AS27 + 0","v":40.64627544723183},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT15 * 1 + AT33) +AT21) * 1000 / (AT9 * 8760)) + AT27 + 0","v":40.517200242068434},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU15 * 1 + AU33) +AU21) * 1000 / (AU9 * 8760)) + AU27 + 0","v":40.393831555668562},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV15 * 1 + AV33) +AV21) * 1000 / (AV9 * 8760)) + AV27 + 0","v":40.274648509409545},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW15 * 1 + AW33) +AW21) * 1000 / (AW9 * 8760)) + AW27 + 0","v":40.158235448657301},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX15 * 1 + AX33) +AX21) * 1000 / (AX9 * 8760)) + AX27 + 0","v":40.038925636195913},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY15 * 1 + AY33) +AY21) * 1000 / (AY9 * 8760)) + AY27 + 0","v":39.919874169752717},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ15 * 1 + AZ33) +AZ21) * 1000 / (AZ9 * 8760)) + AZ27 + 0","v":39.799983530141965},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA15 * 1 + BA33) +BA21) * 1000 / (BA9 * 8760)) + BA27 + 0","v":39.678262870213068},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB15 * 1 + BB33) +BB21) * 1000 / (BB9 * 8760)) + BB27 + 0","v":39.553828295549351},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC15 * 1 + BC33) +BC21) * 1000 / (BC9 * 8760)) + BC27 + 0","v":39.407712642106169},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD15 * 1 + BD33) +BD21) * 1000 / (BD9 * 8760)) + BD27 + 0","v":39.257469115275981},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE15 * 1 + BE33) +BE21) * 1000 / (BE9 * 8760)) + BE27 + 0","v":39.102542004798991},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF15 * 1 + BF33) +BF21) * 1000 / (BF9 * 8760)) + BF27 + 0","v":38.942483801441234},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG15 * 1 + BG33) +BG21) * 1000 / (BG9 * 8760)) + BG27 + 0","v":38.776955492442696}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W16 * 1 + W34) +W22) * 1000 / (W10 * 8760)) + W28 + 0","v":85.156385927050593},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X16 * 1 + X34) +X22) * 1000 / (X10 * 8760)) + X28 + 0","v":76.728263926854211},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y16 * 1 + Y34) +Y22) * 1000 / (Y10 * 8760)) + Y28 + 0","v":74.033884021669394},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z16 * 1 + Z34) +Z22) * 1000 / (Z10 * 8760)) + Z28 + 0","v":71.339612747152685},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA16 * 1 + AA34) +AA22) * 1000 / (AA10 * 8760)) + AA28 + 0","v":68.645437527618896},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB16 * 1 + AB34) +AB22) * 1000 / (AB10 * 8760)) + AB28 + 0","v":65.951345281299695},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC16 * 1 + AC34) +AC22) * 1000 / (AC10 * 8760)) + AC28 + 0","v":63.257322384589528},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD16 * 1 + AD34) +AD22) * 1000 / (AD10 * 8760)) + AD28 + 0","v":61.551615090010984},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE16 * 1 + AE34) +AE22) * 1000 / (AE10 * 8760)) + AE28 + 0","v":59.846992958174539},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF16 * 1 + AF34) +AF22) * 1000 / (AF10 * 8760)) + AF28 + 0","v":58.143496442975668},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG16 * 1 + AG34) +AG22) * 1000 / (AG10 * 8760)) + AG28 + 0","v":56.441168766671886},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH16 * 1 + AH34) +AH22) * 1000 / (AH10 * 8760)) + AH28 + 0","v":54.740056147407628},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI16 * 1 + AI34) +AI22) * 1000 / (AI10 * 8760)) + AI28 + 0","v":53.040208049667285},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ16 * 1 + AJ34) +AJ22) * 1000 / (AJ10 * 8760)) + AJ28 + 0","v":51.341677460397797},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK16 * 1 + AK34) +AK22) * 1000 / (AK10 * 8760)) + AK28 + 0","v":49.644521193925108},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL16 * 1 + AL34) +AL22) * 1000 / (AL10 * 8760)) + AL28 + 0","v":47.948800229229427},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM16 * 1 + AM34) +AM22) * 1000 / (AM10 * 8760)) + AM28 + 0","v":46.254580083658837},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN16 * 1 + AN34) +AN22) * 1000 / (AN10 * 8760)) + AN28 + 0","v":46.031275957662857},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO16 * 1 + AO34) +AO22) * 1000 / (AO10 * 8760)) + AO28 + 0","v":45.826890177377983},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP16 * 1 + AP34) +AP22) * 1000 / (AP10 * 8760)) + AP28 + 0","v":45.639033648446457},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ16 * 1 + AQ34) +AQ22) * 1000 / (AQ10 * 8760)) + AQ28 + 0","v":45.465433022970565},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR16 * 1 + AR34) +AR22) * 1000 / (AR10 * 8760)) + AR28 + 0","v":45.303931675410674},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS16 * 1 + AS34) +AS22) * 1000 / (AS10 * 8760)) + AS28 + 0","v":45.152489089576868},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT16 * 1 + AT34) +AT22) * 1000 / (AT10 * 8760)) + AT28 + 0","v":45.009181628767919},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU16 * 1 + AU34) +AU22) * 1000 / (AU10 * 8760)) + AU28 + 0","v":44.872202193929802},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV16 * 1 + AV34) +AV22) * 1000 / (AV10 * 8760)) + AV28 + 0","v":44.739861213569192},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW16 * 1 + AW34) +AW22) * 1000 / (AW10 * 8760)) + AW28 + 0","v":44.61058598935778},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX16 * 1 + AX34) +AX22) * 1000 / (AX10 * 8760)) + AX28 + 0","v":44.478601995215826},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY16 * 1 + AY34) +AY22) * 1000 / (AY10 * 8760)) + AY28 + 0","v":44.346895963151468},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ16 * 1 + AZ34) +AZ22) * 1000 / (AZ10 * 8760)) + AZ28 + 0","v":44.214248554989901},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA16 * 1 + BA34) +BA22) * 1000 / (BA10 * 8760)) + BA28 + 0","v":44.079558876990944},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB16 * 1 + BB34) +BB22) * 1000 / (BB10 * 8760)) + BB28 + 0","v":43.941844800423958},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC16 * 1 + BC34) +BC22) * 1000 / (BC10 * 8760)) + BC28 + 0","v":43.781192094336852},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD16 * 1 + BD34) +BD22) * 1000 / (BD10 * 8760)) + BD28 + 0","v":43.615951272085418},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE16 * 1 + BE34) +BE22) * 1000 / (BE10 * 8760)) + BE28 + 0","v":43.445504328681423},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF16 * 1 + BF34) +BF22) * 1000 / (BF10 * 8760)) + BF28 + 0","v":43.269353379001487},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG16 * 1 + BG34) +BG22) * 1000 / (BG10 * 8760)) + BG28 + 0","v":43.08712100802375}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W17 * 1 + W35) +W23) * 1000 / (W11 * 8760)) + W29 + 0","v":99.894829978270664},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X17 * 1 + X35) +X23) * 1000 / (X11 * 8760)) + X29 + 0","v":90.012504735914021},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y17 * 1 + Y35) +Y23) * 1000 / (Y11 * 8760)) + Y29 + 0","v":86.873635770841176},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z17 * 1 + Z35) +Z23) * 1000 / (Z11 * 8760)) + Z29 + 0","v":83.734107928310252},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA17 * 1 + AA35) +AA23) * 1000 / (AA11 * 8760)) + AA29 + 0","v":80.593829557929823},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB17 * 1 + AB35) +AB23) * 1000 / (AB11 * 8760)) + AB29 + 0","v":77.452706254543784},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC17 * 1 + AC35) +AC23) * 1000 / (AC11 * 8760)) + AC29 + 0","v":74.3106407613068},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD17 * 1 + AD35) +AD23) * 1000 / (AD11 * 8760)) + AD29 + 0","v":72.336772664795717},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE17 * 1 + AE35) +AE23) * 1000 / (AE11 * 8760)) + AE29 + 0","v":70.364215291842555},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF17 * 1 + AF35) +AF23) * 1000 / (AF11 * 8760)) + AF29 + 0","v":68.392950329831478},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG17 * 1 + AG35) +AG23) * 1000 / (AG11 * 8760)) + AG29 + 0","v":66.422958675919432},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH17 * 1 + AH35) +AH23) * 1000 / (AH11 * 8760)) + AH29 + 0","v":64.454220417217826},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI17 * 1 + AI35) +AI23) * 1000 / (AI11 * 8760)) + AI29 + 0","v":62.486714810308818},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ17 * 1 + AJ35) +AJ23) * 1000 / (AJ11 * 8760)) + AJ29 + 0","v":60.520420260064547},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK17 * 1 + AK35) +AK23) * 1000 / (AK11 * 8760)) + AK29 + 0","v":58.555314297737446},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL17 * 1 + AL35) +AL23) * 1000 / (AL11 * 8760)) + AL29 + 0","v":56.591373558286008},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM17 * 1 + AM35) +AM23) * 1000 / (AM11 * 8760)) + AM29 + 0","v":54.628573756900735},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN17 * 1 + AN35) +AN23) * 1000 / (AN11 * 8760)) + AN29 + 0","v":54.365839042120449},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO17 * 1 + AO35) +AO23) * 1000 / (AO11 * 8760)) + AO29 + 0","v":54.125419732215654},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP17 * 1 + AP35) +AP23) * 1000 / (AP11 * 8760)) + AP29 + 0","v":53.904495181461058},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ17 * 1 + AQ35) +AQ23) * 1000 / (AQ11 * 8760)) + AQ29 + 0","v":53.700381213242501},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR17 * 1 + AR35) +AR23) * 1000 / (AR11 * 8760)) + AR29 + 0","v":53.510531293378087},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS17 * 1 + AS35) +AS23) * 1000 / (AS11 * 8760)) + AS29 + 0","v":53.332535826354409},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT17 * 1 + AT35) +AT23) * 1000 / (AT11 * 8760)) + AT29 + 0","v":53.164123084774268},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU17 * 1 + AU35) +AU23) * 1000 / (AU11 * 8760)) + AU29 + 0","v":53.003158824928313},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV17 * 1 + AV35) +AV23) * 1000 / (AV11 * 8760)) + AV29 + 0","v":52.847647474907149},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW17 * 1 + AW35) +AW23) * 1000 / (AW11 * 8760)) + AW29 + 0","v":52.695731379956122},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX17 * 1 + AX35) +AX23) * 1000 / (AX11 * 8760)) + AX29 + 0","v":52.541502491322539},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY17 * 1 + AY35) +AY23) * 1000 / (AY11 * 8760)) + AY29 + 0","v":52.387577743897921},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ17 * 1 + AZ35) +AZ23) * 1000 / (AZ11 * 8760)) + AZ29 + 0","v":52.232516512184311},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA17 * 1 + BA35) +BA23) * 1000 / (BA11 * 8760)) + BA29 + 0","v":52.075017918825402},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB17 * 1 + BB35) +BB23) * 1000 / (BB11 * 8760)) + BB29 + 0","v":51.913921239029882},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC17 * 1 + BC35) +BC23) * 1000 / (BC11 * 8760)) + BC29 + 0","v":51.727351878494481},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD17 * 1 + BD35) +BD23) * 1000 / (BD11 * 8760)) + BD29 + 0","v":51.535354171942828},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE17 * 1 + BE35) +BE23) * 1000 / (BE11 * 8760)) + BE29 + 0","v":51.337196729517373},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF17 * 1 + BF35) +BF23) * 1000 / (BF11 * 8760)) + BF29 + 0","v":51.132289913050805},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG17 * 1 + BG35) +BG23) * 1000 / (BG11 * 8760)) + BG29 + 0","v":50.920186292723855}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W18 * 1 + W36) +W24) * 1000 / (W12 * 8760)) + W30 + 0","v":118.25020427576257},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X18 * 1 + X36) +X24) * 1000 / (X12 * 8760)) + X30 + 0","v":106.55203151864998},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y18 * 1 + Y36) +Y24) * 1000 / (Y12 * 8760)) + Y30 + 0","v":102.8364048301071},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z18 * 1 + Z36) +Z24) * 1000 / (Z12 * 8760)) + Z30 + 0","v":99.119998197356622},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA18 * 1 + AA36) +AA24) * 1000 / (AA12 * 8760)) + AA30 + 0","v":95.402703129523616},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB18 * 1 + AB36) +AB24) * 1000 / (AB12 * 8760)) + AB30 + 0","v":91.684407874788647},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC18 * 1 + AC36) +AC24) * 1000 / (AC12 * 8760)) + AC30 + 0","v":87.964997305653924},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD18 * 1 + AD36) +AD24) * 1000 / (AD12 * 8760)) + AD30 + 0","v":85.628436888296818},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE18 * 1 + AE36) +AE24) * 1000 / (AE12 * 8760)) + AE30 + 0","v":83.29342803600575},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF18 * 1 + AF36) +AF24) * 1000 / (AF12 * 8760)) + AF30 + 0","v":80.959949071276839},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG18 * 1 + AG36) +AG24) * 1000 / (AG12 * 8760)) + AG30 + 0","v":78.627977381177175},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH18 * 1 + AH36) +AH24) * 1000 / (AH12 * 8760)) + AH30 + 0","v":76.297489393884817},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI18 * 1 + AI36) +AI24) * 1000 / (AI12 * 8760)) + AI30 + 0","v":73.968460554441293},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ18 * 1 + AJ36) +AJ24) * 1000 / (AJ12 * 8760)) + AJ30 + 0","v":71.640865299679078},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK18 * 1 + AK36) +AK24) * 1000 / (AK12 * 8760)) + AK30 + 0","v":69.3146770322858},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL18 * 1 + AL36) +AL24) * 1000 / (AL12 * 8760)) + AL30 + 0","v":66.989868093963935},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM18 * 1 + AM36) +AM24) * 1000 / (AM12 * 8760)) + AM30 + 0","v":64.666409737643377},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN18 * 1 + AN36) +AN24) * 1000 / (AN12 * 8760)) + AN30 + 0","v":64.355398309926258},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO18 * 1 + AO36) +AO24) * 1000 / (AO12 * 8760)) + AO30 + 0","v":64.070802675554944},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP18 * 1 + AP36) +AP24) * 1000 / (AP12 * 8760)) + AP30 + 0","v":63.809283903643099},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ18 * 1 + AQ36) +AQ24) * 1000 / (AQ12 * 8760)) + AQ30 + 0","v":63.567664608203735},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR18 * 1 + AR36) +AR24) * 1000 / (AR12 * 8760)) + AR30 + 0","v":63.342930337064928},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS18 * 1 + AS36) +AS24) * 1000 / (AS12 * 8760)) + AS30 + 0","v":63.13222873879112},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT18 * 1 + AT36) +AT24) * 1000 / (AT12 * 8760)) + AT30 + 0","v":62.932870662914482},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU18 * 1 + AU36) +AU24) * 1000 / (AU12 * 8760)) + AU30 + 0","v":62.742329704868709},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV18 * 1 + AV36) +AV24) * 1000 / (AV12 * 8760)) + AV30 + 0","v":62.558243612413236},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW18 * 1 + AW36) +AW24) * 1000 / (AW12 * 8760)) + AW30 + 0","v":62.378413392324333},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX18 * 1 + AX36) +AX24) * 1000 / (AX12 * 8760)) + AX30 + 0","v":62.195845409675883},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY18 * 1 + AY36) +AY24) * 1000 / (AY12 * 8760)) + AY30 + 0","v":62.013637453267961},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ18 * 1 + AZ36) +AZ24) * 1000 / (AZ12 * 8760)) + AZ30 + 0","v":61.83008418700409},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA18 * 1 + BA36) +BA24) * 1000 / (BA12 * 8760)) + BA30 + 0","v":61.643645701229715},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB18 * 1 + BB36) +BB24) * 1000 / (BB12 * 8760)) + BB30 + 0","v":61.452947991467241},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC18 * 1 + BC36) +BC24) * 1000 / (BC12 * 8760)) + BC30 + 0","v":61.232097072558751},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD18 * 1 + BD36) +BD24) * 1000 / (BD12 * 8760)) + BD30 + 0","v":61.004820365394323},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE18 * 1 + BE36) +BE24) * 1000 / (BE12 * 8760)) + BE30 + 0","v":60.770252089431807},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF18 * 1 + BF36) +BF24) * 1000 / (BF12 * 8760)) + BF30 + 0","v":60.527694262265591},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG18 * 1 + BG36) +BG24) * 1000 / (BG12 * 8760)) + BG30 + 0","v":60.276617240194021}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Land-based wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Offshore Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F87+1","v":2001},{"$f":"G87+1","v":2002},{"$f":"H87+1","v":2003},{"$f":"I87+1","v":2004},{"$f":"J87+1","v":2005},{"$f":"K87+1","v":2006},2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R87+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47425895065325047,0.47521252610271753,0.47523902623175851,0.47890701149368931,0.4809031858764159,0.48290351849431484,0.48490834109800962,0.48554673035262319,0.48699396265913497,0.4884427384518828,0.49035908324297672,0.49390792335562073,0.49745720444202557,0.50100694612381957,0.50455716920427274,0.50810789575860593,0.51165914923271272,0.51162944037983316,0.5122272237204516,0.51282500995878733,0.51342279911608013,0.51402059121377719,0.51461838627353707,0.51521618431723115,0.51581398536694734,0.516411789444991,0.51700959657389001,0.51759333324659484,0.51816481967203287,0.51873631017532862,0.51930780479119498,0.5198793035547391,0.52045080650146947,0.52102231366730056,0.52159382508855978,0.52216534080199217,0.522736860844768]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43480721621182061,0.43568146747489395,0.43570576316255932,0.43906862317532108,0.44089874367221649,0.44273267649707593,0.44457072580349466,0.44515600997003646,0.44648285272026689,0.44781111056019196,0.44956804217480856,0.4528216682540509,0.45607569862418373,0.45933015127458915,0.46258504527799499,0.46584040087327139,0.46909623955594054,0.46906900206553664,0.46961705816415977,0.4701651169194504,0.47071317835088161,0.47126124247811652,0.47180930932101173,0.47235737889961971,0.47290545123419031,0.47345352634517401,0.47400160425322435,0.47453678217092082,0.47506072889117834,0.4755846793500727,0.47610863357942901,0.47663259161143423,0.47715655347864283,0.47768051921398186,0.47820448885075656,0.47872846242265565,0.4792524399637571]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39740244508359729,0.39820148791593363,0.3982236935402268,0.40129725980526854,0.40296994216459153,0.40464610889215386,0.40632603797640149,0.40686097242592328,0.40807367206273476,0.40928766505458636,0.41089345468608407,0.41386718398741368,0.41684128280006338,0.41981576756585853,0.42279065571677471,0.42576596575061099,0.42874171731371319,0.42871682295851199,0.42921773192578572,0.4297186433211842,0.4302195571625051,0.43072047346772041,0.43122139225497835,0.43172231354260615,0.43222323734911211,0.43272416369318695,0.43322509259370784,0.4337142312397963,0.43419310486461304,0.43467198190644629,0.43515086239438344,0.43562974635784235,0.43610863382657716,0.43658752483068208,0.43706641940059748,0.43754531756711368,0.43802421936137725]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33754788847036948,0.33822658389408322,0.33824544503015597,0.34085608775687681,0.34227683995771541,0.34370055173053515,0.3451274591947015,0.34558182477835614,0.34661187430829388,0.34764302239529443,0.34900695688071426,0.35153279953458905,0.35405895604603405,0.35658544038049816,0.35911226734444918,0.36163945264964986,0.36416701298342241,0.3641458680782087,0.36457133290941668,0.36499679980303862,0.36542226877419182,0.36584773983814112,0.36627321301030163,0.36669868830624019,0.36712416574167728,0.36754964533248885,0.36797512709470848,0.36839059438535798,0.36879734271542192,0.36920409394785025,0.36961084810734929,0.37001760521890625,0.37042436530779382,0.37083112839957366,0.37123789452010131,0.37164466369552968,0.37205143595231421]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46954546363361682,0.47045165130671968,0.47051328954441235,0.47393130726504984,0.47581813907432113,0.47770376687225841,0.47958809460092056,0.48032341851703891,0.48179911551822824,0.48327812740621384,0.48522169197352782,0.48865254676964226,0.49208030109730527,0.49550481699765325,0.49892594820374925,0.50234353950561639,0.50575742605613805,0.50576151093885391,0.50633846476655442,0.50691532067118439,0.50749207793499063,0.50806873583318757,0.50864529363387168,0.50922175059793418,0.50979810597897113,0.51037435902319406,0.51095050896933825,0.51150920246266018,0.51205657470830324,0.51260381409148548,0.51315091948122549,0.51369788973366937,0.51424472369190621,0.51479142018578128,0.51533797803170711,0.51588439603246827,0.51643067297702783]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44144156480848457,0.44229351405601686,0.44235146303477701,0.44556490072718918,0.44733879921184166,0.44911156574934846,0.45088311003116427,0.45157442230082268,0.45296179379909468,0.45435228177687265,0.45617951737033785,0.45940502379543924,0.46262761532570962,0.46584716225959455,0.4690635270847322,0.47227656388099282,0.47548611766792265,0.47548995805646393,0.47603237922810371,0.47657470833770316,0.477116944710469,0.47765908766499621,0.47820113651318857,0.47874309056017533,0.47928494910422736,0.47982671143667294,0.48036837684181188,0.48089363062241869,0.4814082407706663,0.48192272600872454,0.4824370852733057,0.48295131748901915,0.48346542156819911,0.48397939641072862,0.48449324090386175,0.48500695392204091,0.4855205343267136]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42061484373887859,0.42142659897035478,0.42148181398087753,0.42454364526412997,0.4262338531951716,0.42792298258307249,0.4296109473799436,0.43026964430714237,0.43159156116426173,0.43291644746885705,0.43465747612335826,0.43773080674994153,0.4408013600031836,0.44386901230070458,0.4469336326178226,0.44999508191875731,0.45305321253485975,0.4530568717381494,0.45357370208340458,0.45409044471000387,0.45460709897498991,0.45512366422910572,0.45564013981671886,0.45615652507574145,0.45667281933755138,0.45718902192691135,0.45770513216188685,0.45820560505448588,0.4586959364694389,0.45918614886732612,0.45967624123502454,0.46016621254787898,0.46065606176953905,0.46114578785178978,0.46163538973438339,0.46212486634486477,0.46261421659839702]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49436284990699381,0.49541901145415357,0.49555634065756288,0.49916744369555993,0.50109550397423075,0.50301873966026656,0.50493676583998526,0.50562886052332712,0.50713106618860382,0.50863468086368424,0.51062497977537935,0.51424755468199779,0.51786739646690905,0.52148438351676019,0.52509838689447352,0.52870926977951282,0.53231688685602019,0.53229720065699182,0.53290599749018619,0.53351470260167888,0.53412331531917112,0.5347318349637773,0.5353402608499449,0.53594859228537139,0.53655682857092268,0.53716496900054633,0.53777301286118795,0.53836369349838498,0.53894197696167356,0.53952013769342666,0.54009817464890186,0.54067608677146528,0.54125387299242234,0.5418315322308439,0.54240906339339201,0.54298646537414119,0.54356373705439631]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46973771367266881,0.4707412658419371,0.47087175442141299,0.47430298167731272,0.47613500167496486,0.47796243740194572,0.4797849231178421,0.4804425432732789,0.48186992127064665,0.4832986380924098,0.48518979650061289,0.48863192418994678,0.49207145489946691,0.4955082730736084,0.49894225619789001,0.50237327426706169,0.50580118920371975,0.50578248361100742,0.50636095513767998,0.50693933951147996,0.50751763609359712,0.50809584423896237,0.50867396329617176,0.50925199260740805,0.50982993150836176,0.5104077793281504,0.51098553538923863,0.51154679312144835,0.51209627120612045,0.51264563267274366,0.51319487652861662,0.51374400176973811,0.51429300738064732,0.51484189233425792,0.51539065559169339,0.51593929610211642,0.51648781280255618]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43587876392829994,0.43680997951169098,0.43693106240342644,0.4401149649335539,0.4418149319339148,0.44351064510032639,0.44520176505514342,0.44581198359230317,0.44713647540771795,0.44846220954433791,0.45021705222647052,0.45341106948086496,0.45660267694716211,0.45979176739910516,0.46297822715312342,0.46616193557481583,0.46934276453947305,0.46932540725605154,0.46986218224063259,0.47039887635436745,0.47093548900449161,0.47147201959243312,0.47200846751374137,0.47254483215801507,0.47308111290882859,0.47361730914365702,0.47415342023380175,0.47467422220358202,0.47518409360922226,0.47569385680270621,0.47620351086288654,0.47671305485813126,0.4772224878461741,0.47773180887396244,0.47824101697750199,0.4787501111817003,0.47925909050020649]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258792,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258246,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258483,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235259274,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755147,5685.6522651489595,5511.4190991415026,5382.796237190224,5254.1733752389446,5125.5505132876651,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755102,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755065,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443661605,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662333,6655.2550992036095,6451.196885860174,6300.0080020247351,6148.8191181892971,5997.6302343538582,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662224,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W143","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,{"$f":"AH150","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,"LCOE",null," Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W99 * 1 + W132) +W110) * 1000 / (W88 * 8760)) + W121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X99 * 1 + X132) +X110) * 1000 / (X88 * 8760)) + X121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y99 * 1 + Y132) +Y110) * 1000 / (Y88 * 8760)) + Y121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z99 * 1 + Z132) +Z110) * 1000 / (Z88 * 8760)) + Z121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA99 * 1 + AA132) +AA110) * 1000 / (AA88 * 8760)) + AA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB99 * 1 + AB132) +AB110) * 1000 / (AB88 * 8760)) + AB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC99 * 1 + AC132) +AC110) * 1000 / (AC88 * 8760)) + AC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD99 * 1 + AD132) +AD110) * 1000 / (AD88 * 8760)) + AD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE99 * 1 + AE132) +AE110) * 1000 / (AE88 * 8760)) + AE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF99 * 1 + AF132) +AF110) * 1000 / (AF88 * 8760)) + AF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG99 * 1 + AG132) +AG110) * 1000 / (AG88 * 8760)) + AG121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH99 * 1 + AH132) +AH110) * 1000 / (AH88 * 8760)) + AH121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI99 * 1 + AI132) +AI110) * 1000 / (AI88 * 8760)) + AI121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ99 * 1 + AJ132) +AJ110) * 1000 / (AJ88 * 8760)) + AJ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK99 * 1 + AK132) +AK110) * 1000 / (AK88 * 8760)) + AK121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL99 * 1 + AL132) +AL110) * 1000 / (AL88 * 8760)) + AL121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM99 * 1 + AM132) +AM110) * 1000 / (AM88 * 8760)) + AM121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN99 * 1 + AN132) +AN110) * 1000 / (AN88 * 8760)) + AN121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO99 * 1 + AO132) +AO110) * 1000 / (AO88 * 8760)) + AO121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP99 * 1 + AP132) +AP110) * 1000 / (AP88 * 8760)) + AP121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ99 * 1 + AQ132) +AQ110) * 1000 / (AQ88 * 8760)) + AQ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR99 * 1 + AR132) +AR110) * 1000 / (AR88 * 8760)) + AR121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS99 * 1 + AS132) +AS110) * 1000 / (AS88 * 8760)) + AS121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT99 * 1 + AT132) +AT110) * 1000 / (AT88 * 8760)) + AT121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU99 * 1 + AU132) +AU110) * 1000 / (AU88 * 8760)) + AU121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV99 * 1 + AV132) +AV110) * 1000 / (AV88 * 8760)) + AV121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW99 * 1 + AW132) +AW110) * 1000 / (AW88 * 8760)) + AW121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX99 * 1 + AX132) +AX110) * 1000 / (AX88 * 8760)) + AX121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY99 * 1 + AY132) +AY110) * 1000 / (AY88 * 8760)) + AY121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ99 * 1 + AZ132) +AZ110) * 1000 / (AZ88 * 8760)) + AZ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA99 * 1 + BA132) +BA110) * 1000 / (BA88 * 8760)) + BA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB99 * 1 + BB132) +BB110) * 1000 / (BB88 * 8760)) + BB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC99 * 1 + BC132) +BC110) * 1000 / (BC88 * 8760)) + BC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD99 * 1 + BD132) +BD110) * 1000 / (BD88 * 8760)) + BD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE99 * 1 + BE132) +BE110) * 1000 / (BE88 * 8760)) + BE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF99 * 1 + BF132) +BF110) * 1000 / (BF88 * 8760)) + BF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG99 * 1 + BG132) +BG110) * 1000 / (BG88 * 8760)) + BG121 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W100 * 1 + W133) +W111) * 1000 / (W89 * 8760)) + W122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X100 * 1 + X133) +X111) * 1000 / (X89 * 8760)) + X122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y100 * 1 + Y133) +Y111) * 1000 / (Y89 * 8760)) + Y122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z100 * 1 + Z133) +Z111) * 1000 / (Z89 * 8760)) + Z122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA100 * 1 + AA133) +AA111) * 1000 / (AA89 * 8760)) + AA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB100 * 1 + AB133) +AB111) * 1000 / (AB89 * 8760)) + AB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC100 * 1 + AC133) +AC111) * 1000 / (AC89 * 8760)) + AC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD100 * 1 + AD133) +AD111) * 1000 / (AD89 * 8760)) + AD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE100 * 1 + AE133) +AE111) * 1000 / (AE89 * 8760)) + AE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF100 * 1 + AF133) +AF111) * 1000 / (AF89 * 8760)) + AF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG100 * 1 + AG133) +AG111) * 1000 / (AG89 * 8760)) + AG122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH100 * 1 + AH133) +AH111) * 1000 / (AH89 * 8760)) + AH122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI100 * 1 + AI133) +AI111) * 1000 / (AI89 * 8760)) + AI122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ100 * 1 + AJ133) +AJ111) * 1000 / (AJ89 * 8760)) + AJ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK100 * 1 + AK133) +AK111) * 1000 / (AK89 * 8760)) + AK122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL100 * 1 + AL133) +AL111) * 1000 / (AL89 * 8760)) + AL122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM100 * 1 + AM133) +AM111) * 1000 / (AM89 * 8760)) + AM122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN100 * 1 + AN133) +AN111) * 1000 / (AN89 * 8760)) + AN122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO100 * 1 + AO133) +AO111) * 1000 / (AO89 * 8760)) + AO122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP100 * 1 + AP133) +AP111) * 1000 / (AP89 * 8760)) + AP122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ100 * 1 + AQ133) +AQ111) * 1000 / (AQ89 * 8760)) + AQ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR100 * 1 + AR133) +AR111) * 1000 / (AR89 * 8760)) + AR122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS100 * 1 + AS133) +AS111) * 1000 / (AS89 * 8760)) + AS122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT100 * 1 + AT133) +AT111) * 1000 / (AT89 * 8760)) + AT122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU100 * 1 + AU133) +AU111) * 1000 / (AU89 * 8760)) + AU122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV100 * 1 + AV133) +AV111) * 1000 / (AV89 * 8760)) + AV122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW100 * 1 + AW133) +AW111) * 1000 / (AW89 * 8760)) + AW122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX100 * 1 + AX133) +AX111) * 1000 / (AX89 * 8760)) + AX122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY100 * 1 + AY133) +AY111) * 1000 / (AY89 * 8760)) + AY122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ100 * 1 + AZ133) +AZ111) * 1000 / (AZ89 * 8760)) + AZ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA100 * 1 + BA133) +BA111) * 1000 / (BA89 * 8760)) + BA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB100 * 1 + BB133) +BB111) * 1000 / (BB89 * 8760)) + BB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC100 * 1 + BC133) +BC111) * 1000 / (BC89 * 8760)) + BC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD100 * 1 + BD133) +BD111) * 1000 / (BD89 * 8760)) + BD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE100 * 1 + BE133) +BE111) * 1000 / (BE89 * 8760)) + BE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF100 * 1 + BF133) +BF111) * 1000 / (BF89 * 8760)) + BF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG100 * 1 + BG133) +BG111) * 1000 / (BG89 * 8760)) + BG122 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W101 * 1 + W134) +W112) * 1000 / (W90 * 8760)) + W123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X101 * 1 + X134) +X112) * 1000 / (X90 * 8760)) + X123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y101 * 1 + Y134) +Y112) * 1000 / (Y90 * 8760)) + Y123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z101 * 1 + Z134) +Z112) * 1000 / (Z90 * 8760)) + Z123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA101 * 1 + AA134) +AA112) * 1000 / (AA90 * 8760)) + AA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB101 * 1 + AB134) +AB112) * 1000 / (AB90 * 8760)) + AB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC101 * 1 + AC134) +AC112) * 1000 / (AC90 * 8760)) + AC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD101 * 1 + AD134) +AD112) * 1000 / (AD90 * 8760)) + AD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE101 * 1 + AE134) +AE112) * 1000 / (AE90 * 8760)) + AE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF101 * 1 + AF134) +AF112) * 1000 / (AF90 * 8760)) + AF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG101 * 1 + AG134) +AG112) * 1000 / (AG90 * 8760)) + AG123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH101 * 1 + AH134) +AH112) * 1000 / (AH90 * 8760)) + AH123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI101 * 1 + AI134) +AI112) * 1000 / (AI90 * 8760)) + AI123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ101 * 1 + AJ134) +AJ112) * 1000 / (AJ90 * 8760)) + AJ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK101 * 1 + AK134) +AK112) * 1000 / (AK90 * 8760)) + AK123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL101 * 1 + AL134) +AL112) * 1000 / (AL90 * 8760)) + AL123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM101 * 1 + AM134) +AM112) * 1000 / (AM90 * 8760)) + AM123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN101 * 1 + AN134) +AN112) * 1000 / (AN90 * 8760)) + AN123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO101 * 1 + AO134) +AO112) * 1000 / (AO90 * 8760)) + AO123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP101 * 1 + AP134) +AP112) * 1000 / (AP90 * 8760)) + AP123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ101 * 1 + AQ134) +AQ112) * 1000 / (AQ90 * 8760)) + AQ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR101 * 1 + AR134) +AR112) * 1000 / (AR90 * 8760)) + AR123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS101 * 1 + AS134) +AS112) * 1000 / (AS90 * 8760)) + AS123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT101 * 1 + AT134) +AT112) * 1000 / (AT90 * 8760)) + AT123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU101 * 1 + AU134) +AU112) * 1000 / (AU90 * 8760)) + AU123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV101 * 1 + AV134) +AV112) * 1000 / (AV90 * 8760)) + AV123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW101 * 1 + AW134) +AW112) * 1000 / (AW90 * 8760)) + AW123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX101 * 1 + AX134) +AX112) * 1000 / (AX90 * 8760)) + AX123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY101 * 1 + AY134) +AY112) * 1000 / (AY90 * 8760)) + AY123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ101 * 1 + AZ134) +AZ112) * 1000 / (AZ90 * 8760)) + AZ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA101 * 1 + BA134) +BA112) * 1000 / (BA90 * 8760)) + BA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB101 * 1 + BB134) +BB112) * 1000 / (BB90 * 8760)) + BB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC101 * 1 + BC134) +BC112) * 1000 / (BC90 * 8760)) + BC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD101 * 1 + BD134) +BD112) * 1000 / (BD90 * 8760)) + BD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE101 * 1 + BE134) +BE112) * 1000 / (BE90 * 8760)) + BE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF101 * 1 + BF134) +BF112) * 1000 / (BF90 * 8760)) + BF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG101 * 1 + BG134) +BG112) * 1000 / (BG90 * 8760)) + BG123 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W102 * 1 + W135) +W113) * 1000 / (W91 * 8760)) + W124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X102 * 1 + X135) +X113) * 1000 / (X91 * 8760)) + X124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y102 * 1 + Y135) +Y113) * 1000 / (Y91 * 8760)) + Y124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z102 * 1 + Z135) +Z113) * 1000 / (Z91 * 8760)) + Z124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA102 * 1 + AA135) +AA113) * 1000 / (AA91 * 8760)) + AA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB102 * 1 + AB135) +AB113) * 1000 / (AB91 * 8760)) + AB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC102 * 1 + AC135) +AC113) * 1000 / (AC91 * 8760)) + AC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD102 * 1 + AD135) +AD113) * 1000 / (AD91 * 8760)) + AD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE102 * 1 + AE135) +AE113) * 1000 / (AE91 * 8760)) + AE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF102 * 1 + AF135) +AF113) * 1000 / (AF91 * 8760)) + AF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG102 * 1 + AG135) +AG113) * 1000 / (AG91 * 8760)) + AG124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH102 * 1 + AH135) +AH113) * 1000 / (AH91 * 8760)) + AH124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI102 * 1 + AI135) +AI113) * 1000 / (AI91 * 8760)) + AI124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ102 * 1 + AJ135) +AJ113) * 1000 / (AJ91 * 8760)) + AJ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK102 * 1 + AK135) +AK113) * 1000 / (AK91 * 8760)) + AK124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL102 * 1 + AL135) +AL113) * 1000 / (AL91 * 8760)) + AL124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM102 * 1 + AM135) +AM113) * 1000 / (AM91 * 8760)) + AM124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN102 * 1 + AN135) +AN113) * 1000 / (AN91 * 8760)) + AN124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO102 * 1 + AO135) +AO113) * 1000 / (AO91 * 8760)) + AO124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP102 * 1 + AP135) +AP113) * 1000 / (AP91 * 8760)) + AP124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ102 * 1 + AQ135) +AQ113) * 1000 / (AQ91 * 8760)) + AQ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR102 * 1 + AR135) +AR113) * 1000 / (AR91 * 8760)) + AR124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS102 * 1 + AS135) +AS113) * 1000 / (AS91 * 8760)) + AS124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT102 * 1 + AT135) +AT113) * 1000 / (AT91 * 8760)) + AT124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU102 * 1 + AU135) +AU113) * 1000 / (AU91 * 8760)) + AU124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV102 * 1 + AV135) +AV113) * 1000 / (AV91 * 8760)) + AV124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW102 * 1 + AW135) +AW113) * 1000 / (AW91 * 8760)) + AW124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX102 * 1 + AX135) +AX113) * 1000 / (AX91 * 8760)) + AX124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY102 * 1 + AY135) +AY113) * 1000 / (AY91 * 8760)) + AY124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ102 * 1 + AZ135) +AZ113) * 1000 / (AZ91 * 8760)) + AZ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA102 * 1 + BA135) +BA113) * 1000 / (BA91 * 8760)) + BA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB102 * 1 + BB135) +BB113) * 1000 / (BB91 * 8760)) + BB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC102 * 1 + BC135) +BC113) * 1000 / (BC91 * 8760)) + BC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD102 * 1 + BD135) +BD113) * 1000 / (BD91 * 8760)) + BD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE102 * 1 + BE135) +BE113) * 1000 / (BE91 * 8760)) + BE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF102 * 1 + BF135) +BF113) * 1000 / (BF91 * 8760)) + BF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG102 * 1 + BG135) +BG113) * 1000 / (BG91 * 8760)) + BG124 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W103 * 1 + W136) +W114) * 1000 / (W92 * 8760)) + W125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X103 * 1 + X136) +X114) * 1000 / (X92 * 8760)) + X125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y103 * 1 + Y136) +Y114) * 1000 / (Y92 * 8760)) + Y125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z103 * 1 + Z136) +Z114) * 1000 / (Z92 * 8760)) + Z125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA103 * 1 + AA136) +AA114) * 1000 / (AA92 * 8760)) + AA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB103 * 1 + AB136) +AB114) * 1000 / (AB92 * 8760)) + AB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC103 * 1 + AC136) +AC114) * 1000 / (AC92 * 8760)) + AC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD103 * 1 + AD136) +AD114) * 1000 / (AD92 * 8760)) + AD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE103 * 1 + AE136) +AE114) * 1000 / (AE92 * 8760)) + AE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF103 * 1 + AF136) +AF114) * 1000 / (AF92 * 8760)) + AF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG103 * 1 + AG136) +AG114) * 1000 / (AG92 * 8760)) + AG125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH103 * 1 + AH136) +AH114) * 1000 / (AH92 * 8760)) + AH125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI103 * 1 + AI136) +AI114) * 1000 / (AI92 * 8760)) + AI125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ103 * 1 + AJ136) +AJ114) * 1000 / (AJ92 * 8760)) + AJ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK103 * 1 + AK136) +AK114) * 1000 / (AK92 * 8760)) + AK125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL103 * 1 + AL136) +AL114) * 1000 / (AL92 * 8760)) + AL125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM103 * 1 + AM136) +AM114) * 1000 / (AM92 * 8760)) + AM125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN103 * 1 + AN136) +AN114) * 1000 / (AN92 * 8760)) + AN125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO103 * 1 + AO136) +AO114) * 1000 / (AO92 * 8760)) + AO125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP103 * 1 + AP136) +AP114) * 1000 / (AP92 * 8760)) + AP125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ103 * 1 + AQ136) +AQ114) * 1000 / (AQ92 * 8760)) + AQ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR103 * 1 + AR136) +AR114) * 1000 / (AR92 * 8760)) + AR125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS103 * 1 + AS136) +AS114) * 1000 / (AS92 * 8760)) + AS125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT103 * 1 + AT136) +AT114) * 1000 / (AT92 * 8760)) + AT125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU103 * 1 + AU136) +AU114) * 1000 / (AU92 * 8760)) + AU125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV103 * 1 + AV136) +AV114) * 1000 / (AV92 * 8760)) + AV125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW103 * 1 + AW136) +AW114) * 1000 / (AW92 * 8760)) + AW125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX103 * 1 + AX136) +AX114) * 1000 / (AX92 * 8760)) + AX125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY103 * 1 + AY136) +AY114) * 1000 / (AY92 * 8760)) + AY125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ103 * 1 + AZ136) +AZ114) * 1000 / (AZ92 * 8760)) + AZ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA103 * 1 + BA136) +BA114) * 1000 / (BA92 * 8760)) + BA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB103 * 1 + BB136) +BB114) * 1000 / (BB92 * 8760)) + BB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC103 * 1 + BC136) +BC114) * 1000 / (BC92 * 8760)) + BC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD103 * 1 + BD136) +BD114) * 1000 / (BD92 * 8760)) + BD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE103 * 1 + BE136) +BE114) * 1000 / (BE92 * 8760)) + BE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF103 * 1 + BF136) +BF114) * 1000 / (BF92 * 8760)) + BF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG103 * 1 + BG136) +BG114) * 1000 / (BG92 * 8760)) + BG125 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W104 * 1 + W137) +W115) * 1000 / (W93 * 8760)) + W126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X104 * 1 + X137) +X115) * 1000 / (X93 * 8760)) + X126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y104 * 1 + Y137) +Y115) * 1000 / (Y93 * 8760)) + Y126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z104 * 1 + Z137) +Z115) * 1000 / (Z93 * 8760)) + Z126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA104 * 1 + AA137) +AA115) * 1000 / (AA93 * 8760)) + AA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB104 * 1 + AB137) +AB115) * 1000 / (AB93 * 8760)) + AB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC104 * 1 + AC137) +AC115) * 1000 / (AC93 * 8760)) + AC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD104 * 1 + AD137) +AD115) * 1000 / (AD93 * 8760)) + AD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE104 * 1 + AE137) +AE115) * 1000 / (AE93 * 8760)) + AE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF104 * 1 + AF137) +AF115) * 1000 / (AF93 * 8760)) + AF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG104 * 1 + AG137) +AG115) * 1000 / (AG93 * 8760)) + AG126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH104 * 1 + AH137) +AH115) * 1000 / (AH93 * 8760)) + AH126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI104 * 1 + AI137) +AI115) * 1000 / (AI93 * 8760)) + AI126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ104 * 1 + AJ137) +AJ115) * 1000 / (AJ93 * 8760)) + AJ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK104 * 1 + AK137) +AK115) * 1000 / (AK93 * 8760)) + AK126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL104 * 1 + AL137) +AL115) * 1000 / (AL93 * 8760)) + AL126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM104 * 1 + AM137) +AM115) * 1000 / (AM93 * 8760)) + AM126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN104 * 1 + AN137) +AN115) * 1000 / (AN93 * 8760)) + AN126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO104 * 1 + AO137) +AO115) * 1000 / (AO93 * 8760)) + AO126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP104 * 1 + AP137) +AP115) * 1000 / (AP93 * 8760)) + AP126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ104 * 1 + AQ137) +AQ115) * 1000 / (AQ93 * 8760)) + AQ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR104 * 1 + AR137) +AR115) * 1000 / (AR93 * 8760)) + AR126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS104 * 1 + AS137) +AS115) * 1000 / (AS93 * 8760)) + AS126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT104 * 1 + AT137) +AT115) * 1000 / (AT93 * 8760)) + AT126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU104 * 1 + AU137) +AU115) * 1000 / (AU93 * 8760)) + AU126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV104 * 1 + AV137) +AV115) * 1000 / (AV93 * 8760)) + AV126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW104 * 1 + AW137) +AW115) * 1000 / (AW93 * 8760)) + AW126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX104 * 1 + AX137) +AX115) * 1000 / (AX93 * 8760)) + AX126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY104 * 1 + AY137) +AY115) * 1000 / (AY93 * 8760)) + AY126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ104 * 1 + AZ137) +AZ115) * 1000 / (AZ93 * 8760)) + AZ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA104 * 1 + BA137) +BA115) * 1000 / (BA93 * 8760)) + BA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB104 * 1 + BB137) +BB115) * 1000 / (BB93 * 8760)) + BB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC104 * 1 + BC137) +BC115) * 1000 / (BC93 * 8760)) + BC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD104 * 1 + BD137) +BD115) * 1000 / (BD93 * 8760)) + BD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE104 * 1 + BE137) +BE115) * 1000 / (BE93 * 8760)) + BE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF104 * 1 + BF137) +BF115) * 1000 / (BF93 * 8760)) + BF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG104 * 1 + BG137) +BG115) * 1000 / (BG93 * 8760)) + BG126 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W105 * 1 + W138) +W116) * 1000 / (W94 * 8760)) + W127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X105 * 1 + X138) +X116) * 1000 / (X94 * 8760)) + X127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y105 * 1 + Y138) +Y116) * 1000 / (Y94 * 8760)) + Y127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z105 * 1 + Z138) +Z116) * 1000 / (Z94 * 8760)) + Z127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA105 * 1 + AA138) +AA116) * 1000 / (AA94 * 8760)) + AA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB105 * 1 + AB138) +AB116) * 1000 / (AB94 * 8760)) + AB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC105 * 1 + AC138) +AC116) * 1000 / (AC94 * 8760)) + AC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD105 * 1 + AD138) +AD116) * 1000 / (AD94 * 8760)) + AD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE105 * 1 + AE138) +AE116) * 1000 / (AE94 * 8760)) + AE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF105 * 1 + AF138) +AF116) * 1000 / (AF94 * 8760)) + AF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG105 * 1 + AG138) +AG116) * 1000 / (AG94 * 8760)) + AG127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH105 * 1 + AH138) +AH116) * 1000 / (AH94 * 8760)) + AH127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI105 * 1 + AI138) +AI116) * 1000 / (AI94 * 8760)) + AI127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ105 * 1 + AJ138) +AJ116) * 1000 / (AJ94 * 8760)) + AJ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK105 * 1 + AK138) +AK116) * 1000 / (AK94 * 8760)) + AK127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL105 * 1 + AL138) +AL116) * 1000 / (AL94 * 8760)) + AL127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM105 * 1 + AM138) +AM116) * 1000 / (AM94 * 8760)) + AM127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN105 * 1 + AN138) +AN116) * 1000 / (AN94 * 8760)) + AN127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO105 * 1 + AO138) +AO116) * 1000 / (AO94 * 8760)) + AO127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP105 * 1 + AP138) +AP116) * 1000 / (AP94 * 8760)) + AP127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ105 * 1 + AQ138) +AQ116) * 1000 / (AQ94 * 8760)) + AQ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR105 * 1 + AR138) +AR116) * 1000 / (AR94 * 8760)) + AR127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS105 * 1 + AS138) +AS116) * 1000 / (AS94 * 8760)) + AS127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT105 * 1 + AT138) +AT116) * 1000 / (AT94 * 8760)) + AT127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU105 * 1 + AU138) +AU116) * 1000 / (AU94 * 8760)) + AU127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV105 * 1 + AV138) +AV116) * 1000 / (AV94 * 8760)) + AV127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW105 * 1 + AW138) +AW116) * 1000 / (AW94 * 8760)) + AW127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX105 * 1 + AX138) +AX116) * 1000 / (AX94 * 8760)) + AX127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY105 * 1 + AY138) +AY116) * 1000 / (AY94 * 8760)) + AY127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ105 * 1 + AZ138) +AZ116) * 1000 / (AZ94 * 8760)) + AZ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA105 * 1 + BA138) +BA116) * 1000 / (BA94 * 8760)) + BA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB105 * 1 + BB138) +BB116) * 1000 / (BB94 * 8760)) + BB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC105 * 1 + BC138) +BC116) * 1000 / (BC94 * 8760)) + BC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD105 * 1 + BD138) +BD116) * 1000 / (BD94 * 8760)) + BD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE105 * 1 + BE138) +BE116) * 1000 / (BE94 * 8760)) + BE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF105 * 1 + BF138) +BF116) * 1000 / (BF94 * 8760)) + BF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG105 * 1 + BG138) +BG116) * 1000 / (BG94 * 8760)) + BG127 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W106 * 1 + W139) +W117) * 1000 / (W95 * 8760)) + W128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X106 * 1 + X139) +X117) * 1000 / (X95 * 8760)) + X128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y106 * 1 + Y139) +Y117) * 1000 / (Y95 * 8760)) + Y128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z106 * 1 + Z139) +Z117) * 1000 / (Z95 * 8760)) + Z128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA106 * 1 + AA139) +AA117) * 1000 / (AA95 * 8760)) + AA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB106 * 1 + AB139) +AB117) * 1000 / (AB95 * 8760)) + AB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC106 * 1 + AC139) +AC117) * 1000 / (AC95 * 8760)) + AC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD106 * 1 + AD139) +AD117) * 1000 / (AD95 * 8760)) + AD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE106 * 1 + AE139) +AE117) * 1000 / (AE95 * 8760)) + AE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF106 * 1 + AF139) +AF117) * 1000 / (AF95 * 8760)) + AF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG106 * 1 + AG139) +AG117) * 1000 / (AG95 * 8760)) + AG128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH106 * 1 + AH139) +AH117) * 1000 / (AH95 * 8760)) + AH128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI106 * 1 + AI139) +AI117) * 1000 / (AI95 * 8760)) + AI128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ106 * 1 + AJ139) +AJ117) * 1000 / (AJ95 * 8760)) + AJ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK106 * 1 + AK139) +AK117) * 1000 / (AK95 * 8760)) + AK128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL106 * 1 + AL139) +AL117) * 1000 / (AL95 * 8760)) + AL128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM106 * 1 + AM139) +AM117) * 1000 / (AM95 * 8760)) + AM128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN106 * 1 + AN139) +AN117) * 1000 / (AN95 * 8760)) + AN128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO106 * 1 + AO139) +AO117) * 1000 / (AO95 * 8760)) + AO128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP106 * 1 + AP139) +AP117) * 1000 / (AP95 * 8760)) + AP128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ106 * 1 + AQ139) +AQ117) * 1000 / (AQ95 * 8760)) + AQ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR106 * 1 + AR139) +AR117) * 1000 / (AR95 * 8760)) + AR128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS106 * 1 + AS139) +AS117) * 1000 / (AS95 * 8760)) + AS128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT106 * 1 + AT139) +AT117) * 1000 / (AT95 * 8760)) + AT128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU106 * 1 + AU139) +AU117) * 1000 / (AU95 * 8760)) + AU128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV106 * 1 + AV139) +AV117) * 1000 / (AV95 * 8760)) + AV128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW106 * 1 + AW139) +AW117) * 1000 / (AW95 * 8760)) + AW128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX106 * 1 + AX139) +AX117) * 1000 / (AX95 * 8760)) + AX128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY106 * 1 + AY139) +AY117) * 1000 / (AY95 * 8760)) + AY128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ106 * 1 + AZ139) +AZ117) * 1000 / (AZ95 * 8760)) + AZ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA106 * 1 + BA139) +BA117) * 1000 / (BA95 * 8760)) + BA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB106 * 1 + BB139) +BB117) * 1000 / (BB95 * 8760)) + BB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC106 * 1 + BC139) +BC117) * 1000 / (BC95 * 8760)) + BC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD106 * 1 + BD139) +BD117) * 1000 / (BD95 * 8760)) + BD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE106 * 1 + BE139) +BE117) * 1000 / (BE95 * 8760)) + BE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF106 * 1 + BF139) +BF117) * 1000 / (BF95 * 8760)) + BF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG106 * 1 + BG139) +BG117) * 1000 / (BG95 * 8760)) + BG128 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W107 * 1 + W140) +W118) * 1000 / (W96 * 8760)) + W129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X107 * 1 + X140) +X118) * 1000 / (X96 * 8760)) + X129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y107 * 1 + Y140) +Y118) * 1000 / (Y96 * 8760)) + Y129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z107 * 1 + Z140) +Z118) * 1000 / (Z96 * 8760)) + Z129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA107 * 1 + AA140) +AA118) * 1000 / (AA96 * 8760)) + AA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB107 * 1 + AB140) +AB118) * 1000 / (AB96 * 8760)) + AB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC107 * 1 + AC140) +AC118) * 1000 / (AC96 * 8760)) + AC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD107 * 1 + AD140) +AD118) * 1000 / (AD96 * 8760)) + AD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE107 * 1 + AE140) +AE118) * 1000 / (AE96 * 8760)) + AE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF107 * 1 + AF140) +AF118) * 1000 / (AF96 * 8760)) + AF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG107 * 1 + AG140) +AG118) * 1000 / (AG96 * 8760)) + AG129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH107 * 1 + AH140) +AH118) * 1000 / (AH96 * 8760)) + AH129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI107 * 1 + AI140) +AI118) * 1000 / (AI96 * 8760)) + AI129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ107 * 1 + AJ140) +AJ118) * 1000 / (AJ96 * 8760)) + AJ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK107 * 1 + AK140) +AK118) * 1000 / (AK96 * 8760)) + AK129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL107 * 1 + AL140) +AL118) * 1000 / (AL96 * 8760)) + AL129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM107 * 1 + AM140) +AM118) * 1000 / (AM96 * 8760)) + AM129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN107 * 1 + AN140) +AN118) * 1000 / (AN96 * 8760)) + AN129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO107 * 1 + AO140) +AO118) * 1000 / (AO96 * 8760)) + AO129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP107 * 1 + AP140) +AP118) * 1000 / (AP96 * 8760)) + AP129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ107 * 1 + AQ140) +AQ118) * 1000 / (AQ96 * 8760)) + AQ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR107 * 1 + AR140) +AR118) * 1000 / (AR96 * 8760)) + AR129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS107 * 1 + AS140) +AS118) * 1000 / (AS96 * 8760)) + AS129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT107 * 1 + AT140) +AT118) * 1000 / (AT96 * 8760)) + AT129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU107 * 1 + AU140) +AU118) * 1000 / (AU96 * 8760)) + AU129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV107 * 1 + AV140) +AV118) * 1000 / (AV96 * 8760)) + AV129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW107 * 1 + AW140) +AW118) * 1000 / (AW96 * 8760)) + AW129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX107 * 1 + AX140) +AX118) * 1000 / (AX96 * 8760)) + AX129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY107 * 1 + AY140) +AY118) * 1000 / (AY96 * 8760)) + AY129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ107 * 1 + AZ140) +AZ118) * 1000 / (AZ96 * 8760)) + AZ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA107 * 1 + BA140) +BA118) * 1000 / (BA96 * 8760)) + BA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB107 * 1 + BB140) +BB118) * 1000 / (BB96 * 8760)) + BB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC107 * 1 + BC140) +BC118) * 1000 / (BC96 * 8760)) + BC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD107 * 1 + BD140) +BD118) * 1000 / (BD96 * 8760)) + BD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE107 * 1 + BE140) +BE118) * 1000 / (BE96 * 8760)) + BE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF107 * 1 + BF140) +BF118) * 1000 / (BF96 * 8760)) + BF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG107 * 1 + BG140) +BG118) * 1000 / (BG96 * 8760)) + BG129 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W108 * 1 + W141) +W119) * 1000 / (W97 * 8760)) + W130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X108 * 1 + X141) +X119) * 1000 / (X97 * 8760)) + X130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y108 * 1 + Y141) +Y119) * 1000 / (Y97 * 8760)) + Y130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z108 * 1 + Z141) +Z119) * 1000 / (Z97 * 8760)) + Z130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA108 * 1 + AA141) +AA119) * 1000 / (AA97 * 8760)) + AA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB108 * 1 + AB141) +AB119) * 1000 / (AB97 * 8760)) + AB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC108 * 1 + AC141) +AC119) * 1000 / (AC97 * 8760)) + AC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD108 * 1 + AD141) +AD119) * 1000 / (AD97 * 8760)) + AD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE108 * 1 + AE141) +AE119) * 1000 / (AE97 * 8760)) + AE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF108 * 1 + AF141) +AF119) * 1000 / (AF97 * 8760)) + AF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG108 * 1 + AG141) +AG119) * 1000 / (AG97 * 8760)) + AG130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH108 * 1 + AH141) +AH119) * 1000 / (AH97 * 8760)) + AH130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI108 * 1 + AI141) +AI119) * 1000 / (AI97 * 8760)) + AI130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ108 * 1 + AJ141) +AJ119) * 1000 / (AJ97 * 8760)) + AJ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK108 * 1 + AK141) +AK119) * 1000 / (AK97 * 8760)) + AK130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL108 * 1 + AL141) +AL119) * 1000 / (AL97 * 8760)) + AL130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM108 * 1 + AM141) +AM119) * 1000 / (AM97 * 8760)) + AM130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN108 * 1 + AN141) +AN119) * 1000 / (AN97 * 8760)) + AN130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO108 * 1 + AO141) +AO119) * 1000 / (AO97 * 8760)) + AO130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP108 * 1 + AP141) +AP119) * 1000 / (AP97 * 8760)) + AP130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ108 * 1 + AQ141) +AQ119) * 1000 / (AQ97 * 8760)) + AQ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR108 * 1 + AR141) +AR119) * 1000 / (AR97 * 8760)) + AR130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS108 * 1 + AS141) +AS119) * 1000 / (AS97 * 8760)) + AS130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT108 * 1 + AT141) +AT119) * 1000 / (AT97 * 8760)) + AT130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU108 * 1 + AU141) +AU119) * 1000 / (AU97 * 8760)) + AU130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV108 * 1 + AV141) +AV119) * 1000 / (AV97 * 8760)) + AV130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW108 * 1 + AW141) +AW119) * 1000 / (AW97 * 8760)) + AW130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX108 * 1 + AX141) +AX119) * 1000 / (AX97 * 8760)) + AX130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY108 * 1 + AY141) +AY119) * 1000 / (AY97 * 8760)) + AY130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ108 * 1 + AZ141) +AZ119) * 1000 / (AZ97 * 8760)) + AZ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA108 * 1 + BA141) +BA119) * 1000 / (BA97 * 8760)) + BA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB108 * 1 + BB141) +BB119) * 1000 / (BB97 * 8760)) + BB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC108 * 1 + BC141) +BC119) * 1000 / (BC97 * 8760)) + BC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD108 * 1 + BD141) +BD119) * 1000 / (BD97 * 8760)) + BD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE108 * 1 + BE141) +BE119) * 1000 / (BE97 * 8760)) + BE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF108 * 1 + BF141) +BF119) * 1000 / (BF97 * 8760)) + BF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG108 * 1 + BG141) +BG119) * 1000 / (BG97 * 8760)) + BG130 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Offshore wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Solar PV Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (W215 * 1 + W227) +W219) * 1000 / (W211 * 8760)) + W223 + 0","v":131.35078868830428},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (X215 * 1 + X227) +X219) * 1000 / (X211 * 8760)) + X223 + 0","v":125.78836051724812},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Y215 * 1 + Y227) +Y219) * 1000 / (Y211 * 8760)) + Y223 + 0","v":114.30622698577398},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Z215 * 1 + Z227) +Z219) * 1000 / (Z211 * 8760)) + Z223 + 0","v":102.00869880328875},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AA215 * 1 + AA227) +AA219) * 1000 / (AA211 * 8760)) + AA223 + 0","v":89.711170620803514},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AB215 * 1 + AB227) +AB219) * 1000 / (AB211 * 8760)) + AB223 + 0","v":77.413642438318305},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AC215 * 1 + AC227) +AC219) * 1000 / (AC211 * 8760)) + AC223 + 0","v":65.931508906844144},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AD215 * 1 + AD227) +AD219) * 1000 / (AD211 * 8760)) + AD223 + 0","v":62.961091321906352},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AE215 * 1 + AE227) +AE219) * 1000 / (AE211 * 8760)) + AE223 + 0","v":59.990673736968589},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AF215 * 1 + AF227) +AF219) * 1000 / (AF211 * 8760)) + AF223 + 0","v":57.020256152030818},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AG215 * 1 + AG227) +AG219) * 1000 / (AG211 * 8760)) + AG223 + 0","v":54.049838567093047},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AH215 * 1 + AH227) +AH219) * 1000 / (AH211 * 8760)) + AH223 + 0","v":51.079420982155284},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AI215 * 1 + AI227) +AI219) * 1000 / (AI211 * 8760)) + AI223 + 0","v":48.109003397217514},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AJ215 * 1 + AJ227) +AJ219) * 1000 / (AJ211 * 8760)) + AJ223 + 0","v":45.138585812279736},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AK215 * 1 + AK227) +AK219) * 1000 / (AK211 * 8760)) + AK223 + 0","v":42.168168227341965},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AL215 * 1 + AL227) +AL219) * 1000 / (AL211 * 8760)) + AL223 + 0","v":39.197750642404195},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AM215 * 1 + AM227) +AM219) * 1000 / (AM211 * 8760)) + AM223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AN215 * 1 + AN227) +AN219) * 1000 / (AN211 * 8760)) + AN223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AO215 * 1 + AO227) +AO219) * 1000 / (AO211 * 8760)) + AO223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AP215 * 1 + AP227) +AP219) * 1000 / (AP211 * 8760)) + AP223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AQ215 * 1 + AQ227) +AQ219) * 1000 / (AQ211 * 8760)) + AQ223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AR215 * 1 + AR227) +AR219) * 1000 / (AR211 * 8760)) + AR223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AS215 * 1 + AS227) +AS219) * 1000 / (AS211 * 8760)) + AS223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AT215 * 1 + AT227) +AT219) * 1000 / (AT211 * 8760)) + AT223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AU215 * 1 + AU227) +AU219) * 1000 / (AU211 * 8760)) + AU223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AV215 * 1 + AV227) +AV219) * 1000 / (AV211 * 8760)) + AV223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AW215 * 1 + AW227) +AW219) * 1000 / (AW211 * 8760)) + AW223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AX215 * 1 + AX227) +AX219) * 1000 / (AX211 * 8760)) + AX223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AY215 * 1 + AY227) +AY219) * 1000 / (AY211 * 8760)) + AY223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AZ215 * 1 + AZ227) +AZ219) * 1000 / (AZ211 * 8760)) + AZ223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BA215 * 1 + BA227) +BA219) * 1000 / (BA211 * 8760)) + BA223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BB215 * 1 + BB227) +BB219) * 1000 / (BB211 * 8760)) + BB223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BC215 * 1 + BC227) +BC219) * 1000 / (BC211 * 8760)) + BC223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BD215 * 1 + BD227) +BD219) * 1000 / (BD211 * 8760)) + BD223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BE215 * 1 + BE227) +BE219) * 1000 / (BE211 * 8760)) + BE223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BF215 * 1 + BF227) +BF219) * 1000 / (BF211 * 8760)) + BF223 + 0","v":36.227333057466431},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BG215 * 1 + BG227) +BG219) * 1000 / (BG211 * 8760)) + BG223 + 0","v":36.227333057466431}]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (W216 * 1 + W228) +W220) * 1000 / (W212 * 8760)) + W224 + 0","v":91.945552081813005},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (X216 * 1 + X228) +X220) * 1000 / (X212 * 8760)) + X224 + 0","v":88.051852362073689},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Y216 * 1 + Y228) +Y220) * 1000 / (Y212 * 8760)) + Y224 + 0","v":80.014358890041791},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Z216 * 1 + Z228) +Z220) * 1000 / (Z212 * 8760)) + Z224 + 0","v":71.406089162302123},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AA216 * 1 + AA228) +AA220) * 1000 / (AA212 * 8760)) + AA224 + 0","v":62.797819434562463},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AB216 * 1 + AB228) +AB220) * 1000 / (AB212 * 8760)) + AB224 + 0","v":54.18954970682281},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AC216 * 1 + AC228) +AC220) * 1000 / (AC212 * 8760)) + AC224 + 0","v":46.152056234790905},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AD216 * 1 + AD228) +AD220) * 1000 / (AD212 * 8760)) + AD224 + 0","v":44.072763925334449},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AE216 * 1 + AE228) +AE220) * 1000 / (AE212 * 8760)) + AE224 + 0","v":41.993471615878015},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AF216 * 1 + AF228) +AF220) * 1000 / (AF212 * 8760)) + AF224 + 0","v":39.914179306421573},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AG216 * 1 + AG228) +AG220) * 1000 / (AG212 * 8760)) + AG224 + 0","v":37.834886996965139},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AH216 * 1 + AH228) +AH220) * 1000 / (AH212 * 8760)) + AH224 + 0","v":35.755594687508697},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AI216 * 1 + AI228) +AI220) * 1000 / (AI212 * 8760)) + AI224 + 0","v":33.676302378052263},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AJ216 * 1 + AJ228) +AJ220) * 1000 / (AJ212 * 8760)) + AJ224 + 0","v":31.597010068595818},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AK216 * 1 + AK228) +AK220) * 1000 / (AK212 * 8760)) + AK224 + 0","v":29.51771775913938},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AL216 * 1 + AL228) +AL220) * 1000 / (AL212 * 8760)) + AL224 + 0","v":27.438425449682942},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AM216 * 1 + AM228) +AM220) * 1000 / (AM212 * 8760)) + AM224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AN216 * 1 + AN228) +AN220) * 1000 / (AN212 * 8760)) + AN224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AO216 * 1 + AO228) +AO220) * 1000 / (AO212 * 8760)) + AO224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AP216 * 1 + AP228) +AP220) * 1000 / (AP212 * 8760)) + AP224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AQ216 * 1 + AQ228) +AQ220) * 1000 / (AQ212 * 8760)) + AQ224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AR216 * 1 + AR228) +AR220) * 1000 / (AR212 * 8760)) + AR224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AS216 * 1 + AS228) +AS220) * 1000 / (AS212 * 8760)) + AS224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AT216 * 1 + AT228) +AT220) * 1000 / (AT212 * 8760)) + AT224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AU216 * 1 + AU228) +AU220) * 1000 / (AU212 * 8760)) + AU224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AV216 * 1 + AV228) +AV220) * 1000 / (AV212 * 8760)) + AV224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AW216 * 1 + AW228) +AW220) * 1000 / (AW212 * 8760)) + AW224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AX216 * 1 + AX228) +AX220) * 1000 / (AX212 * 8760)) + AX224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AY216 * 1 + AY228) +AY220) * 1000 / (AY212 * 8760)) + AY224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AZ216 * 1 + AZ228) +AZ220) * 1000 / (AZ212 * 8760)) + AZ224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BA216 * 1 + BA228) +BA220) * 1000 / (BA212 * 8760)) + BA224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BB216 * 1 + BB228) +BB220) * 1000 / (BB212 * 8760)) + BB224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BC216 * 1 + BC228) +BC220) * 1000 / (BC212 * 8760)) + BC224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BD216 * 1 + BD228) +BD220) * 1000 / (BD212 * 8760)) + BD224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BE216 * 1 + BE228) +BE220) * 1000 / (BE212 * 8760)) + BE224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BF216 * 1 + BF228) +BF220) * 1000 / (BF212 * 8760)) + BF224 + 0","v":25.359133140226504},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BG216 * 1 + BG228) +BG220) * 1000 / (BG212 * 8760)) + BG224 + 0","v":25.359133140226504}]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (W217 * 1 + W229) +W221) * 1000 / (W213 * 8760)) + W225 + 0","v":65.675394344152139},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (X217 * 1 + X229) +X221) * 1000 / (X213 * 8760)) + X225 + 0","v":62.894180258624061},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Y217 * 1 + Y229) +Y221) * 1000 / (Y213 * 8760)) + Y225 + 0","v":57.153113492886988},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Z217 * 1 + Z229) +Z221) * 1000 / (Z213 * 8760)) + Z225 + 0","v":51.004349401644376},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AA217 * 1 + AA229) +AA221) * 1000 / (AA213 * 8760)) + AA225 + 0","v":44.855585310401757},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AB217 * 1 + AB229) +AB221) * 1000 / (AB213 * 8760)) + AB225 + 0","v":38.706821219159153},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AC217 * 1 + AC229) +AC221) * 1000 / (AC213 * 8760)) + AC225 + 0","v":32.965754453422072},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AD217 * 1 + AD229) +AD221) * 1000 / (AD213 * 8760)) + AD225 + 0","v":31.480545660953176},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AE217 * 1 + AE229) +AE221) * 1000 / (AE213 * 8760)) + AE225 + 0","v":29.995336868484294},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AF217 * 1 + AF229) +AF221) * 1000 / (AF213 * 8760)) + AF225 + 0","v":28.510128076015409},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AG217 * 1 + AG229) +AG221) * 1000 / (AG213 * 8760)) + AG225 + 0","v":27.024919283546524},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AH217 * 1 + AH229) +AH221) * 1000 / (AH213 * 8760)) + AH225 + 0","v":25.539710491077642},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AI217 * 1 + AI229) +AI221) * 1000 / (AI213 * 8760)) + AI225 + 0","v":24.054501698608757},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AJ217 * 1 + AJ229) +AJ221) * 1000 / (AJ213 * 8760)) + AJ225 + 0","v":22.569292906139868},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AK217 * 1 + AK229) +AK221) * 1000 / (AK213 * 8760)) + AK225 + 0","v":21.084084113670983},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AL217 * 1 + AL229) +AL221) * 1000 / (AL213 * 8760)) + AL225 + 0","v":19.598875321202097},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AM217 * 1 + AM229) +AM221) * 1000 / (AM213 * 8760)) + AM225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AN217 * 1 + AN229) +AN221) * 1000 / (AN213 * 8760)) + AN225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AO217 * 1 + AO229) +AO221) * 1000 / (AO213 * 8760)) + AO225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AP217 * 1 + AP229) +AP221) * 1000 / (AP213 * 8760)) + AP225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AQ217 * 1 + AQ229) +AQ221) * 1000 / (AQ213 * 8760)) + AQ225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AR217 * 1 + AR229) +AR221) * 1000 / (AR213 * 8760)) + AR225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AS217 * 1 + AS229) +AS221) * 1000 / (AS213 * 8760)) + AS225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AT217 * 1 + AT229) +AT221) * 1000 / (AT213 * 8760)) + AT225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AU217 * 1 + AU229) +AU221) * 1000 / (AU213 * 8760)) + AU225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AV217 * 1 + AV229) +AV221) * 1000 / (AV213 * 8760)) + AV225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AW217 * 1 + AW229) +AW221) * 1000 / (AW213 * 8760)) + AW225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AX217 * 1 + AX229) +AX221) * 1000 / (AX213 * 8760)) + AX225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AY217 * 1 + AY229) +AY221) * 1000 / (AY213 * 8760)) + AY225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AZ217 * 1 + AZ229) +AZ221) * 1000 / (AZ213 * 8760)) + AZ225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BA217 * 1 + BA229) +BA221) * 1000 / (BA213 * 8760)) + BA225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BB217 * 1 + BB229) +BB221) * 1000 / (BB213 * 8760)) + BB225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BC217 * 1 + BC229) +BC221) * 1000 / (BC213 * 8760)) + BC225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BD217 * 1 + BD229) +BD221) * 1000 / (BD213 * 8760)) + BD225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BE217 * 1 + BE229) +BE221) * 1000 / (BE213 * 8760)) + BE225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BF217 * 1 + BF229) +BF221) * 1000 / (BF213 * 8760)) + BF225 + 0","v":18.113666528733216},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BG217 * 1 + BG229) +BG221) * 1000 / (BG213 * 8760)) + BG225 + 0","v":18.113666528733216}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Solar CSP Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W279 * 1 +W291) +W283) * 1000 / (W275 * 8760)) + W287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X279 * 1 +X291) +X283) * 1000 / (X275 * 8760)) + X287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y279 * 1 +Y291) +Y283) * 1000 / (Y275 * 8760)) + Y287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z279 * 1 +Z291) +Z283) * 1000 / (Z275 * 8760)) + Z287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA279 * 1 +AA291) +AA283) * 1000 / (AA275 * 8760)) + AA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB279 * 1 +AB291) +AB283) * 1000 / (AB275 * 8760)) + AB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC279 * 1 +AC291) +AC283) * 1000 / (AC275 * 8760)) + AC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD279 * 1 +AD291) +AD283) * 1000 / (AD275 * 8760)) + AD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE279 * 1 +AE291) +AE283) * 1000 / (AE275 * 8760)) + AE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF279 * 1 +AF291) +AF283) * 1000 / (AF275 * 8760)) + AF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG279 * 1 +AG291) +AG283) * 1000 / (AG275 * 8760)) + AG287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH279 * 1 +AH291) +AH283) * 1000 / (AH275 * 8760)) + AH287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI279 * 1 +AI291) +AI283) * 1000 / (AI275 * 8760)) + AI287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ279 * 1 +AJ291) +AJ283) * 1000 / (AJ275 * 8760)) + AJ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK279 * 1 +AK291) +AK283) * 1000 / (AK275 * 8760)) + AK287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL279 * 1 +AL291) +AL283) * 1000 / (AL275 * 8760)) + AL287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM279 * 1 +AM291) +AM283) * 1000 / (AM275 * 8760)) + AM287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN279 * 1 +AN291) +AN283) * 1000 / (AN275 * 8760)) + AN287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO279 * 1 +AO291) +AO283) * 1000 / (AO275 * 8760)) + AO287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP279 * 1 +AP291) +AP283) * 1000 / (AP275 * 8760)) + AP287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ279 * 1 +AQ291) +AQ283) * 1000 / (AQ275 * 8760)) + AQ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR279 * 1 +AR291) +AR283) * 1000 / (AR275 * 8760)) + AR287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS279 * 1 +AS291) +AS283) * 1000 / (AS275 * 8760)) + AS287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT279 * 1 +AT291) +AT283) * 1000 / (AT275 * 8760)) + AT287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU279 * 1 +AU291) +AU283) * 1000 / (AU275 * 8760)) + AU287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV279 * 1 +AV291) +AV283) * 1000 / (AV275 * 8760)) + AV287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW279 * 1 +AW291) +AW283) * 1000 / (AW275 * 8760)) + AW287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX279 * 1 +AX291) +AX283) * 1000 / (AX275 * 8760)) + AX287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY279 * 1 +AY291) +AY283) * 1000 / (AY275 * 8760)) + AY287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ279 * 1 +AZ291) +AZ283) * 1000 / (AZ275 * 8760)) + AZ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA279 * 1 +BA291) +BA283) * 1000 / (BA275 * 8760)) + BA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB279 * 1 +BB291) +BB283) * 1000 / (BB275 * 8760)) + BB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC279 * 1 +BC291) +BC283) * 1000 / (BC275 * 8760)) + BC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD279 * 1 +BD291) +BD283) * 1000 / (BD275 * 8760)) + BD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE279 * 1 +BE291) +BE283) * 1000 / (BE275 * 8760)) + BE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF279 * 1 +BF291) +BF283) * 1000 / (BF275 * 8760)) + BF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG279 * 1 +BG291) +BG283) * 1000 / (BG275 * 8760)) + BG287 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W280 * 1 +W292) +W284) * 1000 / (W276 * 8760)) + W288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X280 * 1 +X292) +X284) * 1000 / (X276 * 8760)) + X288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y280 * 1 +Y292) +Y284) * 1000 / (Y276 * 8760)) + Y288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z280 * 1 +Z292) +Z284) * 1000 / (Z276 * 8760)) + Z288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA280 * 1 +AA292) +AA284) * 1000 / (AA276 * 8760)) + AA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB280 * 1 +AB292) +AB284) * 1000 / (AB276 * 8760)) + AB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC280 * 1 +AC292) +AC284) * 1000 / (AC276 * 8760)) + AC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD280 * 1 +AD292) +AD284) * 1000 / (AD276 * 8760)) + AD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE280 * 1 +AE292) +AE284) * 1000 / (AE276 * 8760)) + AE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF280 * 1 +AF292) +AF284) * 1000 / (AF276 * 8760)) + AF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG280 * 1 +AG292) +AG284) * 1000 / (AG276 * 8760)) + AG288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH280 * 1 +AH292) +AH284) * 1000 / (AH276 * 8760)) + AH288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI280 * 1 +AI292) +AI284) * 1000 / (AI276 * 8760)) + AI288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ280 * 1 +AJ292) +AJ284) * 1000 / (AJ276 * 8760)) + AJ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK280 * 1 +AK292) +AK284) * 1000 / (AK276 * 8760)) + AK288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL280 * 1 +AL292) +AL284) * 1000 / (AL276 * 8760)) + AL288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM280 * 1 +AM292) +AM284) * 1000 / (AM276 * 8760)) + AM288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN280 * 1 +AN292) +AN284) * 1000 / (AN276 * 8760)) + AN288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO280 * 1 +AO292) +AO284) * 1000 / (AO276 * 8760)) + AO288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP280 * 1 +AP292) +AP284) * 1000 / (AP276 * 8760)) + AP288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ280 * 1 +AQ292) +AQ284) * 1000 / (AQ276 * 8760)) + AQ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR280 * 1 +AR292) +AR284) * 1000 / (AR276 * 8760)) + AR288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS280 * 1 +AS292) +AS284) * 1000 / (AS276 * 8760)) + AS288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT280 * 1 +AT292) +AT284) * 1000 / (AT276 * 8760)) + AT288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU280 * 1 +AU292) +AU284) * 1000 / (AU276 * 8760)) + AU288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV280 * 1 +AV292) +AV284) * 1000 / (AV276 * 8760)) + AV288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW280 * 1 +AW292) +AW284) * 1000 / (AW276 * 8760)) + AW288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX280 * 1 +AX292) +AX284) * 1000 / (AX276 * 8760)) + AX288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY280 * 1 +AY292) +AY284) * 1000 / (AY276 * 8760)) + AY288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ280 * 1 +AZ292) +AZ284) * 1000 / (AZ276 * 8760)) + AZ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA280 * 1 +BA292) +BA284) * 1000 / (BA276 * 8760)) + BA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB280 * 1 +BB292) +BB284) * 1000 / (BB276 * 8760)) + BB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC280 * 1 +BC292) +BC284) * 1000 / (BC276 * 8760)) + BC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD280 * 1 +BD292) +BD284) * 1000 / (BD276 * 8760)) + BD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE280 * 1 +BE292) +BE284) * 1000 / (BE276 * 8760)) + BE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF280 * 1 +BF292) +BF284) * 1000 / (BF276 * 8760)) + BF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG280 * 1 +BG292) +BG284) * 1000 / (BG276 * 8760)) + BG288 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W281 * 1 +W293) +W285) * 1000 / (W277 * 8760)) + W289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X281 * 1 +X293) +X285) * 1000 / (X277 * 8760)) + X289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y281 * 1 +Y293) +Y285) * 1000 / (Y277 * 8760)) + Y289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z281 * 1 +Z293) +Z285) * 1000 / (Z277 * 8760)) + Z289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA281 * 1 +AA293) +AA285) * 1000 / (AA277 * 8760)) + AA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB281 * 1 +AB293) +AB285) * 1000 / (AB277 * 8760)) + AB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC281 * 1 +AC293) +AC285) * 1000 / (AC277 * 8760)) + AC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD281 * 1 +AD293) +AD285) * 1000 / (AD277 * 8760)) + AD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE281 * 1 +AE293) +AE285) * 1000 / (AE277 * 8760)) + AE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF281 * 1 +AF293) +AF285) * 1000 / (AF277 * 8760)) + AF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG281 * 1 +AG293) +AG285) * 1000 / (AG277 * 8760)) + AG289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH281 * 1 +AH293) +AH285) * 1000 / (AH277 * 8760)) + AH289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI281 * 1 +AI293) +AI285) * 1000 / (AI277 * 8760)) + AI289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ281 * 1 +AJ293) +AJ285) * 1000 / (AJ277 * 8760)) + AJ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK281 * 1 +AK293) +AK285) * 1000 / (AK277 * 8760)) + AK289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL281 * 1 +AL293) +AL285) * 1000 / (AL277 * 8760)) + AL289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM281 * 1 +AM293) +AM285) * 1000 / (AM277 * 8760)) + AM289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN281 * 1 +AN293) +AN285) * 1000 / (AN277 * 8760)) + AN289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO281 * 1 +AO293) +AO285) * 1000 / (AO277 * 8760)) + AO289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP281 * 1 +AP293) +AP285) * 1000 / (AP277 * 8760)) + AP289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ281 * 1 +AQ293) +AQ285) * 1000 / (AQ277 * 8760)) + AQ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR281 * 1 +AR293) +AR285) * 1000 / (AR277 * 8760)) + AR289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS281 * 1 +AS293) +AS285) * 1000 / (AS277 * 8760)) + AS289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT281 * 1 +AT293) +AT285) * 1000 / (AT277 * 8760)) + AT289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU281 * 1 +AU293) +AU285) * 1000 / (AU277 * 8760)) + AU289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV281 * 1 +AV293) +AV285) * 1000 / (AV277 * 8760)) + AV289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW281 * 1 +AW293) +AW285) * 1000 / (AW277 * 8760)) + AW289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX281 * 1 +AX293) +AX285) * 1000 / (AX277 * 8760)) + AX289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY281 * 1 +AY293) +AY285) * 1000 / (AY277 * 8760)) + AY289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ281 * 1 +AZ293) +AZ285) * 1000 / (AZ277 * 8760)) + AZ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA281 * 1 +BA293) +BA285) * 1000 / (BA277 * 8760)) + BA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB281 * 1 +BB293) +BB285) * 1000 / (BB277 * 8760)) + BB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC281 * 1 +BC293) +BC285) * 1000 / (BC277 * 8760)) + BC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD281 * 1 +BD293) +BD285) * 1000 / (BD277 * 8760)) + BD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE281 * 1 +BE293) +BE285) * 1000 / (BE277 * 8760)) + BE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF281 * 1 +BF293) +BF285) * 1000 / (BF277 * 8760)) + BF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG281 * 1 +BG293) +BG285) * 1000 / (BG277 * 8760)) + BG289 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Geothermal Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"CAPEX ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V355+V376)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W355+W376)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V356+V377)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W356+W377)","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5992,5992]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6291,6291]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,160]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,200]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V355 * 1 + V376) +V362) * 1000 / (V341 * 8760)) + V369 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W355 * 1 + W376) +W362) * 1000 / (W341 * 8760)) + W369 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V356 * 1 + V377) +V363) * 1000 / (V342 * 8760)) + V370 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W356 * 1 + W377) +W363) * 1000 / (W342 * 8760)) + W370 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Geothermal data from ATB spreadsheet version: 2014.10.24_Model Inputs_ldp_from REEDS folder.xlsm"]
["File location: Y:\\6A20\\Public\\Gelman\\ATA Annual Technology Assessment"]
["Targets from low case"]