{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Cover Page","Summary","Portfolio 1a-N. Zone Exp.","Portfolio 1b-Wheeler Ridge Exp.","Portfolio 2a-Electrification","Portfolio 2b-Ind Dmnd Response","Portfolio 2c-Combined","Portfolio 3-Generator Adds","Portfolio 4a-Transmission Exp.","Portfolio 4b-Transmission","Benchmark Costs>>","NREL ATB 2021>>","Land-Based Wind PTC","Land-Based Wind","Geothermal","Utility-Scale Battery Storage","P1 Benchmark Costs>>","Portfolio 1A - Cost Estimates","Portfolio 1B - Cost Estimates","Project Cost Benchmark Sources","Other Benchmark Costs>>","Transmission Cost","Pumped Storage","Liquefaction-Peak Shaving","RA Prices","CRF","CPI-U Inflation","AEO 2021 Macro Indicators","Other Inputs >>","Modeled Cost Inputs"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":13,"defined_names":3262,"comments":0,"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":"Cover Page","index":0,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Cost-Benefit Analysis of Portfolio Options for Closure of Aliso Canyon "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Prepared for:"]
[]
[null,null,null,"California Public Utility Commission",null,null,null,null,null,null,{"$f":"TODAY()","v":"2021-11-01"}]

{"sheet":"Summary","index":1,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Key Inputs",null,null,null,"Benefit-Cost Ratio Results"]
[]
[null,"Inputs","Value","Units",null,"Portfolio",2027,2035]
[null,"Capital Recover Factor",{"$f":"CRF!C20","v":6.3500000000000001E-2},"%",null,"1a. N. Zone Exp.",{"$f":"'Portfolio 1a-N. Zone Exp.'!C17","v":0},{"$f":"'Portfolio 1a-N. Zone Exp.'!D17","v":0}]
[null,"Social Discount Rate*",1.66E-2,"%",null,"1b. Wheeler Ridge Exp.",{"$f":"'Portfolio 1b-Wheeler Ridge Exp.'!C19","v":0},{"$f":"'Portfolio 1b-Wheeler Ridge Exp.'!D19","v":0}]
[null,"Social Cost of Carbon",51,"$/tonne",null,"2. Gas Demand Reduction",{"$f":"'Portfolio 2a-Electrification'!C16","v":0.65768939351103173},{"$f":"'Portfolio 2a-Electrification'!D16","v":0.82950879369107433}]
[null,"* 10-year Treasury from Treasury.gov as of 10/22/2021",null,null,null,"3. Generator Adds",{"$f":"'Portfolio 3-Generator Adds'!C19","v":0.95843463492113412},{"$f":"'Portfolio 3-Generator Adds'!D19","v":1.2002690941494916}]
[null,null,null,null,null,"4a. Transmission Exp.","N/A",{"$f":"'Portfolio 4a-Transmission Exp.'!C15","v":1.5112703536202696}]
[null,null,null,null,null,"4b. Transmission Exp.","N/A",{"$f":"'Portfolio 4b-Transmission'!C15","v":1.8521606992603012}]
[null,null,null,null,null,"5. TBD"]
[]
[]
[null,"Legend",null,null,null,"Cost Results"]
[]
[null,"Label","Label",null,null,"Portfolio",2027,2035]
[null,"Input","Input",null,null,"1a. N. Zone Exp.",{"$f":"'Portfolio 1a-N. Zone Exp.'!C7","v":47737000},{"$f":"'Portfolio 1a-N. Zone Exp.'!D7","v":20894000}]
[null,"Direct Link","Direct Link",null,null,"1b. Wheeler Ridge Exp.",{"$f":"'Portfolio 1b-Wheeler Ridge Exp.'!C7","v":150287000},{"$f":"'Portfolio 1b-Wheeler Ridge Exp.'!D7","v":105940000}]
[null,"Lookup","Lookup",null,null,"2. Gas Demand Reduction",{"$f":"'Portfolio 2c-Combined'!C7","v":252710000},{"$f":"'Portfolio 2c-Combined'!D7","v":212086000}]
[null,"Calculation","Calculation",null,null,"3. Generator Adds",{"$f":"'Portfolio 3-Generator Adds'!C7","v":635890000},{"$f":"'Portfolio 3-Generator Adds'!D7","v":567831000}]
[null,"Output","Output",null,null,"4a. Transmission Exp.","N/A",{"$f":"'Portfolio 4a-Transmission Exp.'!C7","v":111221000}]
[null,null,null,null,null,"4b. Transmission Exp.","N/A",{"$f":"'Portfolio 4b-Transmission'!$C$7","v":79627000}]
[null,null,null,null,null,"5. TBD"]

{"sheet":"Portfolio 1a-N. Zone Exp.","index":2,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Portfolio 1a: 2027 and 2035 Northern Zone Supply Expansion"]
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,null,2027,2035]
[null,"Annual Cost",{"$f":"C8","v":47737000},{"$f":"D8","v":20894000}]
[null,"Levelized Annual Cost",{"$f":"SUM(C9:C11)","v":47737000},{"$f":"SUM(D9:D11)","v":20894000}]
[null,"Pipelines",{"$f":"ROUND(SUM(E29:E31)*($C$47+$F$29),-3)","v":47519000},{"$f":"ROUND((E39*($C$47+$F$39))/(1+Discount_Rate)^8,-3)","v":20703000}]
[null,"Pressure Limiting Station",{"$f":"ROUND(E32*($C$47+$F$32),-3)","v":218000},{"$f":"ROUND((E40*($C$47+$F$40))/(1+Discount_Rate)^8,-3)","v":191000}]
[null,"CO2 Emissions Increase",0,0]
[null,"Annual Benefits",{"$f":"SUM(C13:C15)","v":0},{"$f":"SUM(D13:D15)","v":0}]
[null,"Gas Cost Reduction",0,0]
[null,"Electricity Cost Reduction",0,0]
[null,"CO2 Emissions Reduction",0,0]
[null,"Net Benefit",{"$f":"C12-C7","v":-47737000},{"$f":"(D12-D7)","v":-20894000}]
[null,"Benefit-Cost Ratio",{"$f":"C12/C7","v":0},{"$f":"D12/D7","v":0}]
[]
[]
[null,"Modeling Outputs"]
[]
[null,null,2027,2035]
[null,"CO2 Emission Change"]
[]
[]
[null,"Cost Assumptions - 2027"]
[]
[null,"Solution","Miles","Capex\n($/mi)","Capital Cost\n($)","Annual O&M\n(% of Capex)"]
[null,"48.5 Miles 36” Loop - Newberry towards Cajon Junction",48.5,{"$f":"'Portfolio 1A - Cost Estimates'!$F$6","v":8892000},{"$f":"C29*D29","v":431262000},5.0000000000000001E-4]
[null,"20 Miles 36” Loop N Needles West",20,{"$f":"'Portfolio 1A - Cost Estimates'!$F$6","v":8892000},{"$f":"C30*D30","v":177840000},5.0000000000000001E-4]
[null,"15 Miles 36” Loop Kelso CS West",15,{"$f":"'Portfolio 1A - Cost Estimates'!$F$6","v":8892000},{"$f":"C31*D31","v":133380000},5.0000000000000001E-4]
[null,"Expand Quigley Regulator Station","N/A",null,{"$f":"'Portfolio 1A - Cost Estimates'!$F$9","v":3410000},5.0000000000000001E-4]
[null,"Note: Pipeline capex based on public filings on the North-South Project and the PSRP Project; Quigley capital cost based on 2011 SoCal Gas filing."]
[]
[]
[null,"Cost Assumptions - 2035"]
[]
[null,"Solution","Miles","Capex\n($/mi)","Capital Cost\n($)","Annual O&M\n(% of Capex)"]
[null,"41.5 Miles 36” Loop - Newberry towards Cajon Junction",41.5,{"$f":"'Portfolio 1A - Cost Estimates'!$F$6","v":8892000},{"$f":"C39*D39","v":369018000},5.0000000000000001E-4]
[null,"Expand Quigley Regulator Station","N/A",null,{"$f":"'Portfolio 1A - Cost Estimates'!$F$18","v":3410000},5.0000000000000001E-4]
[null,"Note: Pipeline capex based on public filings on the North-South Project and the PSRP Project; Quigley capital cost based on 2011 SoCal Gas filing."]
[]
[]
[null,"Financial Assumptions"]
[]
[null,"Input","Value","Units","Notes"]
[null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":"CRF","v":6.3500000000000001E-2},"%/yr"]

{"sheet":"Portfolio 1b-Wheeler Ridge Exp.","index":3,"n_rows":52,"n_cols":6,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Portfolio 1b: 2027 and 2035 Wheeler Ridge Expansion"]
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,null,2027,2035]
[null,"Annual Cost",{"$f":"C8+C11+C12","v":150287000},{"$f":"D8+D11+D12","v":105940000}]
[null,"Levelized Annual Cost",{"$f":"SUM(C9:C10)","v":20022000},{"$f":"SUM(D9:D10)","v":12563000}]
[null,"Pipelines",{"$f":"ROUND(SUM(E31:E31)*($C$52+$F$31),-3)","v":19804000},{"$f":"ROUND((E39*($C$52+$F$39))/(1+Discount_Rate)^8,-3)","v":12372000}]
[null,"Pressure Limiting Station",{"$f":"ROUND(E32*($C$52+$F$32),-3)","v":218000},{"$f":"ROUND((E40*($C$52+$F$40))/(1+Discount_Rate)^8,-3)","v":191000}]
[null,"Storage",21570000,{"$f":"ROUND((17640000)/(1+Discount_Rate)^8,-3)","v":15463000}]
[null,"PGE Pipeline tariff",{"$f":"ROUND($C$47*$C$48*365*1000000*$C$51/1000000/$C$50,-3)","v":108695000},{"$f":"ROUND(($C$47*$C$49*365*1000000*$C$51/1000000/$C$50)/(1+Discount_Rate)^8,-3)","v":77914000}]
[null,"CO2 Emissions Increase",0,0]
[null,"Annual Benefits",{"$f":"SUM(C15:C17)","v":0},{"$f":"SUM(D15:D17)","v":0}]
[null,"Gas Cost Reduction",0,0]
[null,"Electricity Cost Reduction",0,0]
[null,"CO2 Emissions Reduction",0,0]
[null,"Net Benefit",{"$f":"C14-C7","v":-150287000},{"$f":"(D14-D7)","v":-105940000}]
[null,"Benefit-Cost Ratio",{"$f":"C14/C7","v":0},{"$f":"D14/D7","v":0}]
[]
[null,"Based on Gil Ranch storage costs for PG&E; assumed shortfall amount met by storage is carried forward even though it declines because of how constracts are structured"]
[null,"Modeling Outputs"]
[]
[null,null,2027,2035]
[null,"CO2 Emission Change","Insignificant","Insignificant"]
[]
[]
[null,"Cost Assumptions - 2027"]
[]
[null,"Solution","Miles","Capex\n($/mi)","Capital Cost\n($)","Annual O&M\n(% of Capex)"]
[null,"34.8 Miles 36” Loop -  Wheeler Ridge South",34.799999999999997,{"$f":"'Portfolio 1B - Cost Estimates'!$F$6","v":8892000},{"$f":"C31*D31","v":309441600},5.0000000000000001E-4]
[null,"Expand Quigley Regulator Station","N/A",null,{"$f":"'Portfolio 1B - Cost Estimates'!$F$7","v":3410000},5.0000000000000001E-4]
[null,"Note: Pipeline capex based on public filings on the North-South Project and the PSRP Project; Quigley capital cost based on 2011 SoCal Gas filing."]
[]
[]
[null,"Cost Assumptions - 2035"]
[]
[null,"Solution","Miles","Capex\n($/mi)","Capital Cost\n($)","Annual O&M\n(% of Capex)"]
[null,"24.8 Miles 36” Loop - Wheeler Ridge South",24.8,{"$f":"'Portfolio 1B - Cost Estimates'!$F$14","v":8892000},{"$f":"C39*D39","v":220521600},5.0000000000000001E-4]
[null,"Expand Quigley Regulator Station","N/A",null,{"$f":"'Portfolio 1B - Cost Estimates'!$F$15","v":3410000},5.0000000000000001E-4]
[null,"Note: Pipeline capex based on public filings on the North-South Project and the PSRP Project; Quigley capital cost based on 2011 SoCal Gas filing."]
[]
[]
[null,"Other Assumptions"]
[]
[null,"Input","Value","Units","Notes"]
[null,"PG&E Firm Transportation Tariff",0.72940000000000005,"$/dTh"]
[null,"2027 Shortfall",395,"mmcf/d"]
[null,"2035 Shortfall",323,"mmcf/d"]
[null,"MMBtu per dekatherm",1,"MMBtu/dTh"]
[null,"Gas Heating Value",1033.5999999999999,"Btu/scf"]
[null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":"CRF","v":6.3500000000000001E-2},"%/yr","NRETL ATB rate for 40 years"]

{"sheet":"Portfolio 2a-Electrification","index":4,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Portfolio 2a: Electrification and Electric Energy Efficiency"]
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,null,2027,2035]
[null,"Annual Cost",{"$f":"C8+C11","v":176854000},{"$f":"D8+D11","v":175751000}]
[null,"Levelized Annual Cost",{"$f":"C9","v":126446000},{"$f":"D9","v":155512000}]
[null,"Electrification",{"$f":"ROUND(E28*($C$45+$F$28),-3)","v":126446000},{"$f":"ROUND((E36*($C$45+$F$36))/(1+Discount_Rate)^8,-3)","v":155512000}]
[null,"Electric Energy Efficiency",0,0]
[null,"CO2 Emissions Increase - Power",{"$f":"ROUND(C22*SCC,-3)","v":50408000},{"$f":"ROUND((D22*SCC)/(1+Discount_Rate)^8,-3)","v":20239000}]
[null,"Annual Benefits",{"$f":"SUM(C14:C14)","v":116315000},{"$f":"SUM(D14:D14)","v":145787000}]
[null,"Electric Energy Efficiency",0,0]
[null,"CO2 Emissions Reduction - Gas",{"$f":"ROUND($C$28*365*$C$47*$C$46/1000*SCC,-3)","v":116315000},{"$f":"ROUND(($C$36*365*$C$47*$C$46/1000*SCC)/(1+Discount_Rate)^8,-3)","v":145787000}]
[null,"Net Benefit",{"$f":"C12-C7","v":-60539000},{"$f":"(D12-D7)","v":-29964000}]
[null,"Benefit-Cost Ratio",{"$f":"C12/C7","v":0.65768939351103173},{"$f":"D12/D7","v":0.82950879369107433}]
[]
[]
[null,"Modeling Outputs"]
[]
[null,null,2027,2035]
[null,"CO2 Emission Change (ton)",988391,452703.99711535103]
[]
[]
[null,"Modeling Inputs - 2027"]
[]
[null,"Solution","Capacity\n(mmcf/d)","Capex\n($/mmcf/d)","Capital Cost\n($)","Annual O&M\n(% of Capex)"]
[null,"Electrification - Annual Average",114,{"$f":"E28/C28","v":17467285.96491228},{"$f":"1991.2706*1000000","v":1991270600},0]
[null,"Electrification - Peak Day",145]
[null,"Electrification + Energy Efficiency - Annual Average",{"$f":"C28-14","v":100}]
[null,"Electrification + Energy Efficiency - Peak Day",{"$f":"C29-30","v":115}]
[]
[null,"Modeling Inputs - 2035"]
[]
[null,"Solution","Capacity\n(mmcf/d)","Capex\n($/mmcf/d)","Capital Cost\n($)","Annual O&M\n(% of Capex)"]
[null,"Electrification - Annual Average",163,{"$f":"E36/C36","v":17139762.958678402},{"$f":"2793.78136226458*1000000","v":2793781362.2645798},0]
[null,"Electrification - Peak Day",{"$f":"C36*C29/C28","v":207.32456140350877}]
[null,"Electrification + Energy Efficiency - Annual Average",{"$f":"C36-5","v":158}]
[null,"Electrification + Energy Efficiency - Peak Day",170]
[]
[]
[null,"Other Assumptions"]
[]
[null,"Input","Value","Units",null,"Notes"]
[null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":"CRF","v":6.3500000000000001E-2},"%/yr"]
[null,"Natural Gas CO2 Emissions Factor",53.06,"kg/MMBtu"]
[null,"Gas Heating Value",1033,"Btu/scf"]

{"sheet":"Portfolio 2b-Ind Dmnd Response","index":5,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Portfolio 2b: Industrial Demand Response"]
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,null,2027,2035]
[null,"Annual Cost",{"$f":"C8","v":107011000},{"$f":"D8","v":76707000}]
[null,"Levelized Annual Cost",{"$f":"ROUND(SUM(C9:C10),-3)","v":107011000},{"$f":"ROUND(SUM(D9:D10),-3)","v":76707000}]
[null,"Industrial Demand Response",{"$f":"ROUND($E$28*(CRF+$F$28),-3)","v":107011000},{"$f":"ROUND(($E$34*(CRF+$F$34))/(1+Discount_Rate)^8,-3)","v":76707000}]
[null,"CO2 Emissions Increase - Power",0,0]
[null,"Annual Benefits",{"$f":"SUM(C12:C12)","v":0},{"$f":"SUM(D12:D12)","v":0}]
[null,"Gas Cost Reduction",0,0]
[null,"Electricity Cost Reduction",0,0]
[null,"CO2 Emissions Reduction - Gas",0,0]
[null,"Net Benefit",{"$f":"C11-C7","v":-107011000},{"$f":"(D11-D7)","v":-76707000}]
[null,"Benefit-Cost Ratio",{"$f":"C11/C7","v":0},{"$f":"D11/D7","v":0}]
[]
[]
[null,"Modeling Outputs"]
[]
[null,null,2027,2035]
[null,"CO2 Emission Change (ton)","Insignificant","Insignificant"]
[]
[]
[null,"Modeling Inputs - 2027"]
[]
[null,"Solution","Capacity\n(mmcf/d)","Capex\n($/mmcf/d)","Capital Cost\n($)","Annual O&M\n(% of Capex)"]
[null,"Industrial Demand Response",395,{"$f":"'Liquefaction-Peak Shaving'!$C$10*1000000","v":3617024.1102181408},{"$f":"C28*D28","v":1428724523.5361657},{"$f":"'Liquefaction-Peak Shaving'!$C$12","v":1.14E-2}]
[]
[]
[null,"Modeling Inputs - 2035"]
[]
[null,"Solution","Capacity\n(mmcf/d)","Capex\n($/mmcf/d)","Capital Cost\n($)","Annual O&M\n(% of Capex)"]
[null,"Industrial Demand Response",323,{"$f":"'Liquefaction-Peak Shaving'!$C$10*1000000","v":3617024.1102181408},{"$f":"C34*D34","v":1168298787.6004596},{"$f":"'Liquefaction-Peak Shaving'!$C$12","v":1.14E-2}]
[]
[null,"Other Assumptions"]
[]
[null,"Input","Value","Units","Source"]
[null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":"CRF","v":6.3500000000000001E-2},"%/yr","NREL ATB"]
[null,"Natural Gas CO2 Emissions Factor",53.06,"kg/MMBtu"]
[null,"Gas Heating Value",1033,"Btu/scf"]

{"sheet":"Portfolio 2c-Combined","index":6,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Portfolio 2c: Combined Demand Reduction"]
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,null,2027,2035]
[null,"Annual Cost",{"$f":"C8+C12","v":252710000},{"$f":"D8+D12","v":212086000}]
[null,"Levelized Annual Cost",{"$f":"SUM(C9:C11)","v":202302000},{"$f":"SUM(D9:D11)","v":191847000}]
[null,"Electrification",{"$f":"'Portfolio 2a-Electrification'!C9","v":126446000},{"$f":"'Portfolio 2a-Electrification'!D9","v":155512000}]
[null,"Electric Energy Efficiency",{"$f":"'Portfolio 2a-Electrification'!C10","v":0},{"$f":"'Portfolio 2a-Electrification'!D10","v":0}]
[null,"Industrial Demand Response",{"$f":"ROUND($E$30*(CRF+$G$30),-3)","v":75856000},{"$f":"ROUND(($E$36*(CRF+$G$36))/(1+Discount_Rate)^8,-3)","v":36335000}]
[null,"CO2 Emissions Increase - Power",{"$f":"'Portfolio 2a-Electrification'!C11","v":50408000},{"$f":"'Portfolio 2a-Electrification'!D11","v":20239000}]
[null,"Annual Benefits",{"$f":"SUM(C14:C16)","v":116315000},{"$f":"SUM(D14:D16)","v":145787000}]
[null,"Gas Cost Reduction",0,0]
[null,"Electricity Cost Reduction",0,0]
[null,"CO2 Emissions Reduction - Gas",{"$f":"'Portfolio 2a-Electrification'!C14","v":116315000},{"$f":"'Portfolio 2a-Electrification'!D14","v":145787000}]
[null,"Net Benefit",{"$f":"C13-C7","v":-136395000},{"$f":"(D13-D7)","v":-66299000}]
[null,"Benefit-Cost Ratio",{"$f":"C13/C7","v":0.46027066598076849},{"$f":"D13/D7","v":0.68739567911130395}]
[]
[]
[null,"Modeling Outputs"]
[]
[null,null,2027,2035]
[null,"CO2 Emission Change (ton)",988391,452703.99711535103]
[]
[]
[null,"Modeling Inputs - 2027"]
[]
[null,"Solution","Capacity\n(mmcf/d)","Capex\n($/mmcf/d)","Capital Cost\n($)","Annual Program Cost/MMCFD\n($/MMCFD)","Annual O&M\n(% of Capex)"]
[null,"Industrial Demand Response",{"$f":"'Portfolio 2b-Ind Dmnd Response'!C28-'Portfolio 2a-Electrification'!C31","v":280},{"$f":"'Liquefaction-Peak Shaving'!$C$10*1000000","v":3617024.1102181408},{"$f":"C30*D30","v":1012766750.8610795},{"$f":"C11/C30","v":270914.28571428574},{"$f":"'Liquefaction-Peak Shaving'!$C$12","v":1.14E-2}]
[]
[]
[null,"Modeling Inputs - 2035"]
[]
[null,"Solution","Capacity\n(mmcf/d)","Capex\n($/mmcf/d)","Capital Cost\n($)","Annual Program Cost/MMCFD\n($/MMCFD)","Annual O&M\n(% of Capex)"]
[null,"Industrial Demand Response",{"$f":"'Portfolio 2b-Ind Dmnd Response'!C34-'Portfolio 2a-Electrification'!C39","v":153},{"$f":"'Liquefaction-Peak Shaving'!$C$10*1000000","v":3617024.1102181408},{"$f":"C36*D36","v":553404688.86337554},{"$f":"D11/C36","v":237483.66013071896},{"$f":"'Liquefaction-Peak Shaving'!$C$12","v":1.14E-2}]
[]
[null,"Other Assumptions"]
[]
[null,"Input","Value","Units","Source"]
[null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":"CRF","v":6.3500000000000001E-2},"%/yr","NREL ATB"]
[null,"Natural Gas CO2 Emissions Factor",53.06,"kg/MMBtu"]
[null,"Gas Heating Value",1033,"Btu/scf"]
[null,"Gas Heating Value",670,"mmcf/d"]
[null,"Gas Heating Value",0.5,"%","FTI Assumption"]

{"sheet":"Portfolio 3-Generator Adds","index":7,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[[49,4,49,5],[50,4,50,5]]}
[]
[null,"Portfolio 3: Generator Additions"]
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,null,2027,2035]
[null,"Cost",{"$f":"C8","v":635890000},{"$f":"D8","v":567831000}]
[null,"Levelized Annual Cost",{"$f":"SUM(C9:C12)","v":635890000},{"$f":"SUM(D9:D12)","v":567831000}]
[null,"Wind",{"$f":"ROUND((C31*H31*(8760*G31))/(1+Discount_Rate)^8,-3)","v":100180000},{"$f":"ROUND((C42*H42*(8760*G42))/(1+Discount_Rate)^8,-3)","v":169149000}]
[null,"Geothermal",{"$f":"ROUND(C32*H32*(8760*G32),-3)","v":235344000},{"$f":"ROUND((C43*H43*(8760*G43))/(1+Discount_Rate)^8,-3)","v":175707000}]
[null,"Energy Storage - 4 hr",{"$f":"ROUND(C33*1000*(D33*CRF+E33),-3)","v":190245000},{"$f":"ROUND((C44*1000*(D44*CRF+E44))/(1+Discount_Rate)^8,-3)","v":135532000}]
[null,"Pumped Storage - 10 hr",{"$f":"ROUND(C34*1000*(D34*CRF+E34),-3)","v":110121000},{"$f":"ROUND((C45*1000*(D45*CRF+E45))/(1+Discount_Rate)^8,-3)","v":87443000}]
[null,"Benefits",{"$f":"SUM(C14:C17)","v":609459000},{"$f":"SUM(D14:D17)","v":681550000}]
[null,"Gas Cost Reduction",{"$f":"ROUND(26662584.7453556,-3)","v":26663000},{"$f":"ROUND((22570360.657793)/(1+Discount_Rate)^8,-3)","v":19785000}]
[null,"Electricity Cost Reduction",{"$f":"ROUND(385576590.4,-3)","v":385577000},{"$f":"ROUND((579109753.599998)/(1+Discount_Rate)^8,-3)","v":507645000}]
[null,"Resource Adequacy Increase",{"$f":"ROUND(C50*SUMPRODUCT(C31:C34,C51:C54)*1000,-3)","v":133831000},{"$f":"ROUND((C50*SUMPRODUCT(C42:C45,C51:C54)*1000)/(1+Discount_Rate)^8,-3)","v":106194000}]
[null,"CA CO2 Emissions Reduction",{"$f":"ROUND(C25*SCC,-3)","v":63388000},{"$f":"ROUND((D25*SCC)/(1+Discount_Rate)^8,-3)","v":47926000}]
[null,"Net Benefit",{"$f":"C13-C7","v":-26431000},{"$f":"(D13-D7)","v":113719000}]
[null,"2027 Benefit-Cost Ratio",{"$f":"C13/C7","v":0.95843463492113412},{"$f":"D13/D7","v":1.2002690941494916}]
[]
[]
[null,"Modeling Outputs"]
[]
[null,null,2027,2035]
[null,"CO2 Emission Reduction (tonnes)",1242894,1072027]
[]
[]
[null,"New Generator Cost and Performance Inputs - 2027"]
[]
[null,"Technology","Capacity","Capital Cost\n($/kW)","Fixed O&M\n($/kW-y)","Variable O&M\n($/MWh)","Capacity Factor","Levelized Cost of Energy ($/MWh)"]
[null,"Class 7 - Moderate",1497,{"$f":"INDEX('Land-Based Wind PTC'!$L$156:$AQ$185,MATCH($B31,'Land-Based Wind PTC'!$K$156:$K$185,0),MATCH($C$6,'Land-Based Wind PTC'!$L$155:$AQ$155,0))","v":1082.5454545454545},{"$f":"INDEX('Land-Based Wind PTC'!$L$252:$AQ$281,MATCH($B31,'Land-Based Wind PTC'!$K$252:$K$281,0),MATCH($C$6,'Land-Based Wind PTC'!$L$155:$AQ$155,0))","v":40.054545454545455},{"$f":"INDEX('Land-Based Wind PTC'!$L$284:$AQ$313,MATCH($B31,'Land-Based Wind PTC'!$K$284:$K$313,0),MATCH($C$6,'Land-Based Wind PTC'!$L$155:$AQ$155,0))","v":0},0.35,{"$f":"INDEX('Land-Based Wind PTC'!$L$350:$AQ$379,MATCH(B31,'Land-Based Wind PTC'!$K$350:$K$379,0),MATCH(C6,'Land-Based Wind PTC'!$L$349:$AQ$349,0))","v":24.899447587339417}]
[null,"Hydro / Flash - Moderate",460,{"$f":"INDEX(Geothermal!$L$148:$AQ$165,MATCH($B32,Geothermal!$K$148:$K$165,0),MATCH($C$6,Geothermal!$L$147:$AQ$147,0))","v":5832.7128056598904},{"$f":"INDEX(Geothermal!$L$208:$AQ$225,MATCH($B32,Geothermal!$K$208:$K$225,0),MATCH($C$6,Geothermal!$L$147:$AQ$147,0))","v":130.42048161556528},{"$f":"INDEX(Geothermal!$L$228:$AQ$244,MATCH($B32,Geothermal!$K$228:$K$244,0),MATCH($C$6,Geothermal!$L$147:$AQ$147,0))","v":0},{"$f":"INDEX(Geothermal!$L$108:$AQ$125,MATCH($B32,Geothermal!$K$108:$K$125,0),MATCH($C$6,Geothermal!$L$147:$AQ$147,0))","v":0.9},{"$f":"INDEX(Geothermal!$L$270:$AQ$287,MATCH($B32,Geothermal!$K$270:$K$287,0),MATCH($C$6,Geothermal!$L$147:$AQ$147,0))","v":64.893164108517155}]
[null,"4Hr Battery Storage - Conservative",1968,{"$f":"INDEX('Utility-Scale Battery Storage'!$F$36:$AK$50,MATCH($B33,'Utility-Scale Battery Storage'!$E$36:$E$50,0),MATCH($C$6,'Utility-Scale Battery Storage'!$F$35:$AK$35,0))","v":1092.30924},{"$f":"INDEX('Utility-Scale Battery Storage'!$F$55:$AK$69,MATCH($B33,'Utility-Scale Battery Storage'!$E$55:$E$69,0),MATCH($C$6,'Utility-Scale Battery Storage'!$F$35:$AK$35,0))","v":27.307731000000004},{"$f":"INDEX('Utility-Scale Battery Storage'!$F$72:$AK$86,MATCH($B33,'Utility-Scale Battery Storage'!$E$72:$E$86,0),MATCH($C$6,'Utility-Scale Battery Storage'!$F$35:$AK$35,0))","v":0},"N/A","N/A"]
[null,"Pumped Storage - 10 hr",409,{"$f":"'Pumped Storage'!$D$25","v":3767.1531918329929},{"$f":"'Pumped Storage'!$D$26","v":30.02953042954125},0,"N/A","N/A"]
[]
[null,"* Assumes 20 year capital recovery period with an extension of the PTC or ITC through 2027"]
[]
[]
[null,"New Generator Cost and Peformance Inputs - 2035"]
[]
[null,"Technology","Capacity","Capital Cost\n($/kW)","Fixed O&M\n($/kW-y)","Variable O&M\n($/MWh)","Capacity Factor","Levelized Cost of Energy ($/MWh)"]
[null,"Class 7 - Moderate",1355.3730598835132,{"$f":"INDEX('Land-Based Wind'!$L$156:$AQ$185,MATCH($B42,'Land-Based Wind'!$K$156:$K$185,0),MATCH($D$6,'Land-Based Wind'!$L$155:$AQ$155,0))","v":902.5},{"$f":"INDEX('Land-Based Wind'!$L$252:$AQ$281,MATCH($B42,'Land-Based Wind'!$K$252:$K$281,0),MATCH($D$6,'Land-Based Wind'!$L$155:$AQ$155,0))","v":37.489375000000003},{"$f":"INDEX('Land-Based Wind'!$L$284:$AQ$313,MATCH($B42,'Land-Based Wind'!$K$284:$K$313,0),MATCH($D$6,'Land-Based Wind'!$L$155:$AQ$155,0))","v":0},0.35,{"$f":"C42*1000*(D42*CRF+E42)/D42/(8760*G42)+F42","v":46.434335569446247}]
[null,"Hydro / Flash - Moderate",416.43445516164695,{"$f":"INDEX(Geothermal!$L$148:$AQ$165,MATCH($B43,Geothermal!$K$148:$K$165,0),MATCH($D$6,Geothermal!$L$147:$AQ$147,0))","v":5412.7927096379672},{"$f":"INDEX(Geothermal!$L$208:$AQ$225,MATCH($B43,Geothermal!$K$208:$K$225,0),MATCH($D$6,Geothermal!$L$147:$AQ$147,0))","v":127.57566770916515},{"$f":"INDEX(Geothermal!$L$228:$AQ$244,MATCH($B43,Geothermal!$K$228:$K$244,0),MATCH($D$6,Geothermal!$L$147:$AQ$147,0))","v":0},{"$f":"INDEX(Geothermal!$L$108:$AQ$125,MATCH($B43,Geothermal!$K$108:$K$125,0),MATCH($D$6,Geothermal!$L$147:$AQ$147,0))","v":0.9},{"$f":"INDEX(Geothermal!$L$270:$AQ$287,MATCH($B43,Geothermal!$K$270:$K$287,0),MATCH($D$6,Geothermal!$L$147:$AQ$147,0))","v":61.051369099133716}]
[null,"4Hr Battery Storage - Conservative",1781.0698472329193,{"$f":"INDEX('Utility-Scale Battery Storage'!$F$36:$AK$50,MATCH($B44,'Utility-Scale Battery Storage'!$E$36:$E$50,0),MATCH($D$6,'Utility-Scale Battery Storage'!$F$35:$AK$35,0))","v":980.8854},{"$f":"INDEX('Utility-Scale Battery Storage'!$F$55:$AK$69,MATCH($B44,'Utility-Scale Battery Storage'!$E$55:$E$69,0),MATCH($D$6,'Utility-Scale Battery Storage'!$F$35:$AK$35,0))","v":24.522135000000002},{"$f":"INDEX('Utility-Scale Battery Storage'!$F$72:$AK$86,MATCH($B44,'Utility-Scale Battery Storage'!$E$72:$E$86,0),MATCH($D$6,'Utility-Scale Battery Storage'!$F$35:$AK$35,0))","v":0},"N/A","N/A"]
[null,"Pumped Storage - 10 hr",370.49328751036205,{"$f":"'Pumped Storage'!$D$25","v":3767.1531918329929},{"$f":"'Pumped Storage'!$D$26","v":30.02953042954125},0,"N/A","N/A"]
[]
[null,"* Assumes 20 year capital recovery period and no extension of the PTC or ITC"]
[]
[null,"Parameter","Capacity","Units","Source"]
[null,"Resource Adequacy Value - 2019",{"$f":"'RA Prices'!$E$5*12","v":43.56},"$/kW-y"]
[null,"Wind ELCC",0.191,"%","CPUC Report"]
[null,"Geothermal ELCC",0.89,"%","CPUC Energy Division Analysis"]
[null,"Energy Storage (4 hr) ELCC",1,"%","FTI Assumption"]
[null,"Pumped Storage (10 hr) ELCC",1,"%","CPUC Energy Division Analysis"]
[]
[null,"Source:"]

{"sheet":"Portfolio 4a-Transmission Exp.","index":8,"n_rows":33,"n_cols":5,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Portfolio 4a: CAISO Interface Increase of 2,875 MW"]
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,null,2035]
[null,"Cost",{"$f":"C8","v":111221000}]
[null,"Levelized Annual Cost",{"$f":"ROUND(($C$27*$C$28*1000*($C$29+CRF))/(1+Discount_Rate)^8,-3)","v":111221000}]
[null,"Benefits",{"$f":"SUM(C10:C13)","v":168085000}]
[null,"Gas Cost Reduction",{"$f":"ROUND((2679480.21447659)/(1+Discount_Rate)^8,-3)","v":2349000}]
[null,"Electricity Cost Reduction",{"$f":"ROUND((120632549)/(1+Discount_Rate)^8,-3)","v":105746000}]
[null,"Resource Adequacy Increase",{"$f":"ROUND((C33*C27*1000)/(1+Discount_Rate)^8,-3)","v":57241000}]
[null,"CA CO2 Emissions Reduction",{"$f":"ROUND((C21*SCC)/(1+Discount_Rate)^8,-3)","v":2749000}]
[null,"Net Benefit",{"$f":"(C9-C7)","v":56864000}]
[null,"2027 Benefit-Cost Ratio",{"$f":"C9/C7","v":1.5112703536202696}]
[]
[]
[null,"Modeling Outputs"]
[]
[null,null,2035]
[null,"CO2 Emission Reduction (tonnes)",61493.289261467755]
[]
[]
[null,"Transmission Cost and Financing Assumptions"]
[]
[null,"Input","Value","Units","Source"]
[null,"Capacity",2849,"MW"]
[null,"Capex",{"$f":"'Transmission Cost'!I12","v":695.84686403192165},"$/kW","Testimony of Yi Zhang (CAISO) and Nebiyu Yimer (CAISO) in Certificate of Public Convenience and Necessity for the Ten West Link Project Application 16-10-012, Dec 20, 2019"]
[null,"O&M",5.0000000000000001E-4,"$/kW-y","FTI Assumption"]
[]
[]
[null,"Parameter","Capacity","Units"]
[null,"Resource Adequacy Value (Imports) - 2019",{"$f":"'RA Prices'!$E$10*12","v":22.919999999999998},"$/kW-y"]

{"sheet":"Portfolio 4b-Transmission","index":9,"n_rows":33,"n_cols":5,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Portfolio 4b: CAISO Interface Increase of 1,000 MW + AZ-LADWP Transmission Capacity Increase of 1,000 MW"]
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,null,2035]
[null,"Cost",{"$f":"C8+C9","v":79627000}]
[null,"Levelized Annual Cost",{"$f":"ROUND(($C$27*$C$28*1000*($C$29+CRF))/(1+Discount_Rate)^8,-3)","v":78077000}]
[null,"CA CO2 Emissions Increase",{"$f":"ROUND(-(C21*SCC)/(1+Discount_Rate)^8,-3)","v":1550000}]
[null,"Benefits",{"$f":"SUM(C11:C13)","v":147482000}]
[null,"Gas Cost Reduction",{"$f":"ROUND((3014076.31270981)/(1+Discount_Rate)^8,-3)","v":2642000}]
[null,"Electricity Cost Reduction",{"$f":"ROUND((119390391)/(1+Discount_Rate)^8,-3)","v":104657000}]
[null,"Resource Adequacy Increase",{"$f":"ROUND((C33*C27*1000)/(1+Discount_Rate)^8,-3)","v":40183000}]
[null,"Net Benefit",{"$f":"(C10-C7)","v":67855000}]
[null,"2027 Benefit-Cost Ratio",{"$f":"C10/C7","v":1.8521606992603012}]
[]
[]
[null,"Modeling Outputs"]
[]
[null,null,2035]
[null,"CO2 Emission Reduction (tonnes)",-34661.408428266644]
[]
[]
[null,"Transmission Cost and Financing Assumptions"]
[]
[null,"Input","Value","Units","Source"]
[null,"Capacity",2000,"MW"]
[null,"Capex",{"$f":"'Transmission Cost'!$I$12","v":695.84686403192165},"$/kW","Testimony of Yi Zhang (CAISO) and Nebiyu Yimer (CAISO) in Certificate of Public Convenience and Necessity for the Ten West Link Project Application 16-10-012, Dec 20, 2019"]
[null,"O&M",5.0000000000000001E-4,"$/kW-y","Assumption"]
[]
[]
[null,"Parameter","Capacity","Units"]
[null,"Resource Adequacy Value (Imports) - 2019",{"$f":"'RA Prices'!$E$10*12","v":22.919999999999998},"$/kW-y"]

{"sheet":"Benchmark Costs>>","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"NREL ATB 2021>>","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Land-Based Wind PTC","index":12,"n_rows":438,"n_cols":43,"rows_kept":438,"cut":false,"hidden":false,"merged":[[6,6,6,22],[8,7,24,7],[8,9,8,10],[8,11,8,14],[11,9,12,9],[11,10,12,10],[11,11,12,11],[11,12,12,12],[27,7,85,7],[27,9,27,13],[28,9,28,12],[30,24,30,26],[33,24,33,26],[44,9,44,12],[45,9,45,12],[48,13,49,13],[56,9,83,9],[88,6,88,19],[91,7,312,7],[91,9,120,9],[123,9,152,9],[155,9,184,9],[187,9,216,9],[219,9,248,9],[251,9,280,9],[283,9,312,9],[423,7,423,11],[423,12,423,26],[316,7,345,7],[316,9,345,9],[349,7,378,7],[349,9,378,9],[382,7,388,7],[382,9,388,9],[395,9,401,9],[419,6,419,19],[421,7,421,11],[422,7,422,11],[422,12,422,26],[430,7,430,11],[424,7,424,11],[424,12,424,26],[425,7,425,11],[425,12,425,26],[426,7,426,11],[426,12,426,26],[427,7,427,11],[427,12,427,26],[428,7,428,11],[428,12,428,26],[429,7,429,11],[435,7,435,11],[435,12,435,26],[436,7,436,11],[436,12,436,26],[431,7,431,11],[431,12,431,26],[432,7,432,11],[433,7,433,11],[433,12,433,26],[434,7,434,11],[434,12,434,26]]}
["Land-Based Wind",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/land-based_wind"]
[]
[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,"                           Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Land-Based Wind Classes"]
[null,null,null,null,null,null,null,null,null,"Wind Classes","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)"]
[]
[null,null,null,null,null,null,null,null,null,"Class1","> 9.0",9.5]
[null,null,null,null,null,null,null,null,null,"Class2","8.8 - 9.0",8.9,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,"Class3","8.6 - 8.8",8.6999999999999993]
[null,null,null,null,null,null,null,null,null,"Class4","8.4 - 8.6",8.5]
[null,null,null,null,null,null,null,null,null,"Class5","8.1 - 8.4",8.1999999999999993]
[null,null,null,null,null,null,null,null,null,"Class6","7.6 - 8.1",7.8]
[null,null,null,null,null,null,null,null,null,"Class7","7.1 - 7.6",7.4]
[null,null,null,null,null,null,null,null,null,"Class8","6.5 - 7.1",6.8]
[null,null,null,null,null,null,null,null,null,"Class9","5.9 - 6.5",6.2]
[null,null,null,null,null,null,null,null,null,"Class10","0 - 5.9",5.2]
[null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,"Wind speeds presented in table are assumed to be 110 meters above the surface "]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L57","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S30","v":20},null,null,null,null,20]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L59","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L62","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"N31","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L66","v":0.09}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L69","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L72","v":0.31595128959331564}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L74","v":0.25739999999999996}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L76","v":7.0949401042681437E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L79","v":4.4828683944079462E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K51:K53,L51:L53,M51:M53)+SUMPRODUCT(K51:K53,O51:O53,N51:N53)","v":1.0436853438952485}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(R50:W50,R52:W52)","v":0.82959247610125941}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N37 * N42) / (1 - N37)","v":1.0590666531800914}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L82","v":9.5090578157194225E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L85","v":7.6762066022597206E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N34+N46","v":0.11}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated",null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost",null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,0,0.8,{"$f":"1+((1+N33)^(J51+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-M51","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J51+0.5)-1)","v":1.0535653752852738},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,1,0.1,{"$f":"1+((1+N33)^(J52+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-M52","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J52+0.5)-1)","v":1.1694575665666542},null,"Depreciation",{"$f":"1/((1+N39)*(1+N29))^R49","v":0.93375093074088766},{"$f":"1/((1+N39)*(1+N29))^S49","v":0.871890800659474},{"$f":"1/((1+N39)*(1+N29))^T49","v":0.81412884662020157},{"$f":"1/((1+N39)*(1+N29))^U49","v":0.76019356827461859},{"$f":"1/((1+N39)*(1+N29))^V49","v":0.70983145191966168},{"$f":"1/((1+N39)*(1+N29))^W49","v":0.66280577889913972}]
[null,null,null,null,null,null,null,null,null,2,0.1,{"$f":"1+((1+N33)^(J53+0.5)-1)","v":1.1030199011803914},0.8,{"$f":"1-M53","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J53+0.5)-1)","v":1.2980978988889862},null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions",{"$f":"'[13]WACC Calc'!B342","v":"Inflation Rate"},{"$f":"'[13]WACC Calc'!F342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!G342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!H342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!I342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!J342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!K342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!L342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!M342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!N342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!O342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!P342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!Q342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!R342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!S342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!T342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!U342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!V342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!W342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!X342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!Y342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!Z342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AA342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AB342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AC342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AD342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AE342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AF342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AG342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AH342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AI342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AJ342","v":2.5000000000000001E-2},{"$f":"'[13]WACC Calc'!AK342","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B343","v":"Interest Rate Nominal - Advanced"},{"$f":"'[13]WACC Calc'!F343","v":0.04},{"$f":"'[13]WACC Calc'!G343","v":0.04},{"$f":"'[13]WACC Calc'!H343","v":0.04},{"$f":"'[13]WACC Calc'!I343","v":0.04},{"$f":"'[13]WACC Calc'!J343","v":0.04},{"$f":"'[13]WACC Calc'!K343","v":0.04},{"$f":"'[13]WACC Calc'!L343","v":0.04},{"$f":"'[13]WACC Calc'!M343","v":4.2000000000000003E-2},{"$f":"'[13]WACC Calc'!N343","v":4.4000000000000004E-2},{"$f":"'[13]WACC Calc'!O343","v":4.6000000000000006E-2},{"$f":"'[13]WACC Calc'!P343","v":4.8000000000000008E-2},{"$f":"'[13]WACC Calc'!Q343","v":0.05},{"$f":"'[13]WACC Calc'!R343","v":0.05},{"$f":"'[13]WACC Calc'!S343","v":0.05},{"$f":"'[13]WACC Calc'!T343","v":0.05},{"$f":"'[13]WACC Calc'!U343","v":0.05},{"$f":"'[13]WACC Calc'!V343","v":0.05},{"$f":"'[13]WACC Calc'!W343","v":0.05},{"$f":"'[13]WACC Calc'!X343","v":0.05},{"$f":"'[13]WACC Calc'!Y343","v":0.05},{"$f":"'[13]WACC Calc'!Z343","v":0.05},{"$f":"'[13]WACC Calc'!AA343","v":0.05},{"$f":"'[13]WACC Calc'!AB343","v":0.05},{"$f":"'[13]WACC Calc'!AC343","v":0.05},{"$f":"'[13]WACC Calc'!AD343","v":0.05},{"$f":"'[13]WACC Calc'!AE343","v":0.05},{"$f":"'[13]WACC Calc'!AF343","v":0.05},{"$f":"'[13]WACC Calc'!AG343","v":0.05},{"$f":"'[13]WACC Calc'!AH343","v":0.05},{"$f":"'[13]WACC Calc'!AI343","v":0.05},{"$f":"'[13]WACC Calc'!AJ343","v":0.05},{"$f":"'[13]WACC Calc'!AK343","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B344","v":"Interest Rate Nominal - Moderate"},{"$f":"'[13]WACC Calc'!F344","v":0.04},{"$f":"'[13]WACC Calc'!G344","v":0.04},{"$f":"'[13]WACC Calc'!H344","v":0.04},{"$f":"'[13]WACC Calc'!I344","v":0.04},{"$f":"'[13]WACC Calc'!J344","v":0.04},{"$f":"'[13]WACC Calc'!K344","v":0.04},{"$f":"'[13]WACC Calc'!L344","v":0.04},{"$f":"'[13]WACC Calc'!M344","v":4.2000000000000003E-2},{"$f":"'[13]WACC Calc'!N344","v":4.4000000000000004E-2},{"$f":"'[13]WACC Calc'!O344","v":4.6000000000000006E-2},{"$f":"'[13]WACC Calc'!P344","v":4.8000000000000008E-2},{"$f":"'[13]WACC Calc'!Q344","v":0.05},{"$f":"'[13]WACC Calc'!R344","v":0.05},{"$f":"'[13]WACC Calc'!S344","v":0.05},{"$f":"'[13]WACC Calc'!T344","v":0.05},{"$f":"'[13]WACC Calc'!U344","v":0.05},{"$f":"'[13]WACC Calc'!V344","v":0.05},{"$f":"'[13]WACC Calc'!W344","v":0.05},{"$f":"'[13]WACC Calc'!X344","v":0.05},{"$f":"'[13]WACC Calc'!Y344","v":0.05},{"$f":"'[13]WACC Calc'!Z344","v":0.05},{"$f":"'[13]WACC Calc'!AA344","v":0.05},{"$f":"'[13]WACC Calc'!AB344","v":0.05},{"$f":"'[13]WACC Calc'!AC344","v":0.05},{"$f":"'[13]WACC Calc'!AD344","v":0.05},{"$f":"'[13]WACC Calc'!AE344","v":0.05},{"$f":"'[13]WACC Calc'!AF344","v":0.05},{"$f":"'[13]WACC Calc'!AG344","v":0.05},{"$f":"'[13]WACC Calc'!AH344","v":0.05},{"$f":"'[13]WACC Calc'!AI344","v":0.05},{"$f":"'[13]WACC Calc'!AJ344","v":0.05},{"$f":"'[13]WACC Calc'!AK344","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B345","v":"Interest Rate Nominal - Conservative"},{"$f":"'[13]WACC Calc'!F345","v":0.04},{"$f":"'[13]WACC Calc'!G345","v":0.04},{"$f":"'[13]WACC Calc'!H345","v":0.04},{"$f":"'[13]WACC Calc'!I345","v":0.04},{"$f":"'[13]WACC Calc'!J345","v":0.04},{"$f":"'[13]WACC Calc'!K345","v":0.04},{"$f":"'[13]WACC Calc'!L345","v":0.04},{"$f":"'[13]WACC Calc'!M345","v":4.2000000000000003E-2},{"$f":"'[13]WACC Calc'!N345","v":4.4000000000000004E-2},{"$f":"'[13]WACC Calc'!O345","v":4.6000000000000006E-2},{"$f":"'[13]WACC Calc'!P345","v":4.8000000000000008E-2},{"$f":"'[13]WACC Calc'!Q345","v":0.05},{"$f":"'[13]WACC Calc'!R345","v":0.05},{"$f":"'[13]WACC Calc'!S345","v":0.05},{"$f":"'[13]WACC Calc'!T345","v":0.05},{"$f":"'[13]WACC Calc'!U345","v":0.05},{"$f":"'[13]WACC Calc'!V345","v":0.05},{"$f":"'[13]WACC Calc'!W345","v":0.05},{"$f":"'[13]WACC Calc'!X345","v":0.05},{"$f":"'[13]WACC Calc'!Y345","v":0.05},{"$f":"'[13]WACC Calc'!Z345","v":0.05},{"$f":"'[13]WACC Calc'!AA345","v":0.05},{"$f":"'[13]WACC Calc'!AB345","v":0.05},{"$f":"'[13]WACC Calc'!AC345","v":0.05},{"$f":"'[13]WACC Calc'!AD345","v":0.05},{"$f":"'[13]WACC Calc'!AE345","v":0.05},{"$f":"'[13]WACC Calc'!AF345","v":0.05},{"$f":"'[13]WACC Calc'!AG345","v":0.05},{"$f":"'[13]WACC Calc'!AH345","v":0.05},{"$f":"'[13]WACC Calc'!AI345","v":0.05},{"$f":"'[13]WACC Calc'!AJ345","v":0.05},{"$f":"'[13]WACC Calc'!AK345","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B346","v":"Calculated Interest Rate Real - Advanced"},{"$f":"'[13]WACC Calc'!F346","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!G346","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!H346","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!I346","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!J346","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!K346","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!L346","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!M346","v":1.6585365853658551E-2},{"$f":"'[13]WACC Calc'!N346","v":1.8536585365853675E-2},{"$f":"'[13]WACC Calc'!O346","v":2.0487804878048799E-2},{"$f":"'[13]WACC Calc'!P346","v":2.2439024390243922E-2},{"$f":"'[13]WACC Calc'!Q346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!R346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!S346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!T346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!U346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!V346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!W346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!X346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!Y346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!Z346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AA346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AB346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AC346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AD346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AE346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AF346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AG346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AH346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AI346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AJ346","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AK346","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B347","v":"Calculated Interest Rate Real - Moderate"},{"$f":"'[13]WACC Calc'!F347","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!G347","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!H347","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!I347","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!J347","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!K347","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!L347","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!M347","v":1.6585365853658551E-2},{"$f":"'[13]WACC Calc'!N347","v":1.8536585365853675E-2},{"$f":"'[13]WACC Calc'!O347","v":2.0487804878048799E-2},{"$f":"'[13]WACC Calc'!P347","v":2.2439024390243922E-2},{"$f":"'[13]WACC Calc'!Q347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!R347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!S347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!T347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!U347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!V347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!W347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!X347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!Y347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!Z347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AA347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AB347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AC347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AD347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AE347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AF347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AG347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AH347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AI347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AJ347","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AK347","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B348","v":"Calculated Interest Rate Real - Conservative"},{"$f":"'[13]WACC Calc'!F348","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!G348","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!H348","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!I348","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!J348","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!K348","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!L348","v":1.4634146341463428E-2},{"$f":"'[13]WACC Calc'!M348","v":1.6585365853658551E-2},{"$f":"'[13]WACC Calc'!N348","v":1.8536585365853675E-2},{"$f":"'[13]WACC Calc'!O348","v":2.0487804878048799E-2},{"$f":"'[13]WACC Calc'!P348","v":2.2439024390243922E-2},{"$f":"'[13]WACC Calc'!Q348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!R348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!S348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!T348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!U348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!V348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!W348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!X348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!Y348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!Z348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AA348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AB348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AC348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AD348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AE348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AF348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AG348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AH348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AI348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AJ348","v":2.4390243902439046E-2},{"$f":"'[13]WACC Calc'!AK348","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B349","v":"Interest During Construction  - Nominal"},{"$f":"'[13]WACC Calc'!F349","v":3.5000000000000003E-2},{"$f":"'[13]WACC Calc'!G349","v":3.5000000000000003E-2},{"$f":"'[13]WACC Calc'!H349","v":3.5000000000000003E-2},{"$f":"'[13]WACC Calc'!I349","v":3.5000000000000003E-2},{"$f":"'[13]WACC Calc'!J349","v":3.5000000000000003E-2},{"$f":"'[13]WACC Calc'!K349","v":3.5000000000000003E-2},{"$f":"'[13]WACC Calc'!L349","v":3.5000000000000003E-2},{"$f":"'[13]WACC Calc'!M349","v":3.7000000000000005E-2},{"$f":"'[13]WACC Calc'!N349","v":3.9000000000000007E-2},{"$f":"'[13]WACC Calc'!O349","v":4.1000000000000009E-2},{"$f":"'[13]WACC Calc'!P349","v":4.300000000000001E-2},{"$f":"'[13]WACC Calc'!Q349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!R349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!S349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!T349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!U349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!V349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!W349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!X349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!Y349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!Z349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AA349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AB349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AC349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AD349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AE349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AF349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AG349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AH349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AI349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AJ349","v":4.4999999999999998E-2},{"$f":"'[13]WACC Calc'!AK349","v":4.4999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B350","v":"Rate of Return on Equity Nominal - Advanced"},{"$f":"'[13]WACC Calc'!F350","v":0.09},{"$f":"'[13]WACC Calc'!G350","v":0.09},{"$f":"'[13]WACC Calc'!H350","v":0.09},{"$f":"'[13]WACC Calc'!I350","v":0.09},{"$f":"'[13]WACC Calc'!J350","v":0.09},{"$f":"'[13]WACC Calc'!K350","v":0.09},{"$f":"'[13]WACC Calc'!L350","v":0.09},{"$f":"'[13]WACC Calc'!M350","v":0.09},{"$f":"'[13]WACC Calc'!N350","v":0.09},{"$f":"'[13]WACC Calc'!O350","v":0.09},{"$f":"'[13]WACC Calc'!P350","v":0.09},{"$f":"'[13]WACC Calc'!Q350","v":0.09},{"$f":"'[13]WACC Calc'!R350","v":0.09},{"$f":"'[13]WACC Calc'!S350","v":0.09},{"$f":"'[13]WACC Calc'!T350","v":0.09},{"$f":"'[13]WACC Calc'!U350","v":0.09},{"$f":"'[13]WACC Calc'!V350","v":0.09},{"$f":"'[13]WACC Calc'!W350","v":0.09},{"$f":"'[13]WACC Calc'!X350","v":0.09},{"$f":"'[13]WACC Calc'!Y350","v":0.09},{"$f":"'[13]WACC Calc'!Z350","v":0.09},{"$f":"'[13]WACC Calc'!AA350","v":0.09},{"$f":"'[13]WACC Calc'!AB350","v":0.09},{"$f":"'[13]WACC Calc'!AC350","v":0.09},{"$f":"'[13]WACC Calc'!AD350","v":0.09},{"$f":"'[13]WACC Calc'!AE350","v":0.09},{"$f":"'[13]WACC Calc'!AF350","v":0.09},{"$f":"'[13]WACC Calc'!AG350","v":0.09},{"$f":"'[13]WACC Calc'!AH350","v":0.09},{"$f":"'[13]WACC Calc'!AI350","v":0.09},{"$f":"'[13]WACC Calc'!AJ350","v":0.09},{"$f":"'[13]WACC Calc'!AK350","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B351","v":"Rate of Return on Equity Nominal - Moderate"},{"$f":"'[13]WACC Calc'!F351","v":0.09},{"$f":"'[13]WACC Calc'!G351","v":0.09},{"$f":"'[13]WACC Calc'!H351","v":0.09},{"$f":"'[13]WACC Calc'!I351","v":0.09},{"$f":"'[13]WACC Calc'!J351","v":0.09},{"$f":"'[13]WACC Calc'!K351","v":0.09},{"$f":"'[13]WACC Calc'!L351","v":0.09},{"$f":"'[13]WACC Calc'!M351","v":0.09},{"$f":"'[13]WACC Calc'!N351","v":0.09},{"$f":"'[13]WACC Calc'!O351","v":0.09},{"$f":"'[13]WACC Calc'!P351","v":0.09},{"$f":"'[13]WACC Calc'!Q351","v":0.09},{"$f":"'[13]WACC Calc'!R351","v":0.09},{"$f":"'[13]WACC Calc'!S351","v":0.09},{"$f":"'[13]WACC Calc'!T351","v":0.09},{"$f":"'[13]WACC Calc'!U351","v":0.09},{"$f":"'[13]WACC Calc'!V351","v":0.09},{"$f":"'[13]WACC Calc'!W351","v":0.09},{"$f":"'[13]WACC Calc'!X351","v":0.09},{"$f":"'[13]WACC Calc'!Y351","v":0.09},{"$f":"'[13]WACC Calc'!Z351","v":0.09},{"$f":"'[13]WACC Calc'!AA351","v":0.09},{"$f":"'[13]WACC Calc'!AB351","v":0.09},{"$f":"'[13]WACC Calc'!AC351","v":0.09},{"$f":"'[13]WACC Calc'!AD351","v":0.09},{"$f":"'[13]WACC Calc'!AE351","v":0.09},{"$f":"'[13]WACC Calc'!AF351","v":0.09},{"$f":"'[13]WACC Calc'!AG351","v":0.09},{"$f":"'[13]WACC Calc'!AH351","v":0.09},{"$f":"'[13]WACC Calc'!AI351","v":0.09},{"$f":"'[13]WACC Calc'!AJ351","v":0.09},{"$f":"'[13]WACC Calc'!AK351","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B352","v":"Rate of Return on Equity Nominal - Conservative"},{"$f":"'[13]WACC Calc'!F352","v":0.09},{"$f":"'[13]WACC Calc'!G352","v":0.09},{"$f":"'[13]WACC Calc'!H352","v":0.09},{"$f":"'[13]WACC Calc'!I352","v":0.09},{"$f":"'[13]WACC Calc'!J352","v":0.09},{"$f":"'[13]WACC Calc'!K352","v":0.09},{"$f":"'[13]WACC Calc'!L352","v":0.09},{"$f":"'[13]WACC Calc'!M352","v":0.09},{"$f":"'[13]WACC Calc'!N352","v":0.09},{"$f":"'[13]WACC Calc'!O352","v":0.09},{"$f":"'[13]WACC Calc'!P352","v":0.09},{"$f":"'[13]WACC Calc'!Q352","v":0.09},{"$f":"'[13]WACC Calc'!R352","v":0.09},{"$f":"'[13]WACC Calc'!S352","v":0.09},{"$f":"'[13]WACC Calc'!T352","v":0.09},{"$f":"'[13]WACC Calc'!U352","v":0.09},{"$f":"'[13]WACC Calc'!V352","v":0.09},{"$f":"'[13]WACC Calc'!W352","v":0.09},{"$f":"'[13]WACC Calc'!X352","v":0.09},{"$f":"'[13]WACC Calc'!Y352","v":0.09},{"$f":"'[13]WACC Calc'!Z352","v":0.09},{"$f":"'[13]WACC Calc'!AA352","v":0.09},{"$f":"'[13]WACC Calc'!AB352","v":0.09},{"$f":"'[13]WACC Calc'!AC352","v":0.09},{"$f":"'[13]WACC Calc'!AD352","v":0.09},{"$f":"'[13]WACC Calc'!AE352","v":0.09},{"$f":"'[13]WACC Calc'!AF352","v":0.09},{"$f":"'[13]WACC Calc'!AG352","v":0.09},{"$f":"'[13]WACC Calc'!AH352","v":0.09},{"$f":"'[13]WACC Calc'!AI352","v":0.09},{"$f":"'[13]WACC Calc'!AJ352","v":0.09},{"$f":"'[13]WACC Calc'!AK352","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B353","v":"Calculated Rate of Return on Equity Real - Advanced"},{"$f":"'[13]WACC Calc'!F353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!G353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!H353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!I353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!J353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!K353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!L353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!M353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!N353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!O353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!P353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Q353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!R353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!S353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!T353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!U353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!V353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!W353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!X353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Y353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Z353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AA353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AB353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AC353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AD353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AE353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AF353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AG353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AH353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AI353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AJ353","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AK353","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B354","v":"Calculated Rate of Return on Equity Real - Moderate"},{"$f":"'[13]WACC Calc'!F354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!G354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!H354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!I354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!J354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!K354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!L354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!M354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!N354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!O354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!P354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Q354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!R354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!S354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!T354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!U354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!V354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!W354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!X354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Y354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Z354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AA354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AB354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AC354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AD354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AE354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AF354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AG354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AH354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AI354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AJ354","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AK354","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B355","v":"Calculated Rate of Return on Equity Real - Conservative"},{"$f":"'[13]WACC Calc'!F355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!G355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!H355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!I355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!J355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!K355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!L355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!M355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!N355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!O355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!P355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Q355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!R355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!S355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!T355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!U355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!V355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!W355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!X355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Y355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!Z355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AA355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AB355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AC355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AD355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AE355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AF355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AG355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AH355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AI355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AJ355","v":6.3414634146341742E-2},{"$f":"'[13]WACC Calc'!AK355","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B356","v":"Debt Fraction - Advanced"},{"$f":"'[13]WACC Calc'!F356","v":0.31595128959331564},{"$f":"'[13]WACC Calc'!G356","v":0.31142167446116137},{"$f":"'[13]WACC Calc'!H356","v":0.37335195216830885},{"$f":"'[13]WACC Calc'!I356","v":0.44343946633695974},{"$f":"'[13]WACC Calc'!J356","v":0.43759211465776643},{"$f":"'[13]WACC Calc'!K356","v":0.43140796421829286},{"$f":"'[13]WACC Calc'!L356","v":0.43140796421829286},{"$f":"'[13]WACC Calc'!M356","v":0.67057649151275367},{"$f":"'[13]WACC Calc'!N356","v":0.66696899823336031},{"$f":"'[13]WACC Calc'!O356","v":0.66336150495396695},{"$f":"'[13]WACC Calc'!P356","v":0.65975401167457359},{"$f":"'[13]WACC Calc'!Q356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!R356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!S356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!T356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!U356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!V356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!W356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!X356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!Y356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!Z356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AA356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AB356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AC356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AD356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AE356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AF356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AG356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AH356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AI356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AJ356","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AK356","v":0.65614651839518012}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B357","v":"Debt Fraction - Moderate"},{"$f":"'[13]WACC Calc'!F357","v":0.31595128959331564},{"$f":"'[13]WACC Calc'!G357","v":0.31142167446116137},{"$f":"'[13]WACC Calc'!H357","v":0.37335195216830885},{"$f":"'[13]WACC Calc'!I357","v":0.44343946633695974},{"$f":"'[13]WACC Calc'!J357","v":0.43759211465776643},{"$f":"'[13]WACC Calc'!K357","v":0.43140796421829286},{"$f":"'[13]WACC Calc'!L357","v":0.43140796421829286},{"$f":"'[13]WACC Calc'!M357","v":0.67057649151275367},{"$f":"'[13]WACC Calc'!N357","v":0.66696899823336031},{"$f":"'[13]WACC Calc'!O357","v":0.66336150495396695},{"$f":"'[13]WACC Calc'!P357","v":0.65975401167457359},{"$f":"'[13]WACC Calc'!Q357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!R357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!S357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!T357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!U357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!V357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!W357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!X357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!Y357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!Z357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AA357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AB357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AC357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AD357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AE357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AF357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AG357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AH357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AI357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AJ357","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AK357","v":0.65614651839518012}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B358","v":"Debt Fraction - Conservative"},{"$f":"'[13]WACC Calc'!F358","v":0.31595128959331564},{"$f":"'[13]WACC Calc'!G358","v":0.31142167446116137},{"$f":"'[13]WACC Calc'!H358","v":0.37335195216830885},{"$f":"'[13]WACC Calc'!I358","v":0.44343946633695974},{"$f":"'[13]WACC Calc'!J358","v":0.43759211465776643},{"$f":"'[13]WACC Calc'!K358","v":0.43140796421829286},{"$f":"'[13]WACC Calc'!L358","v":0.43140796421829286},{"$f":"'[13]WACC Calc'!M358","v":0.67057649151275367},{"$f":"'[13]WACC Calc'!N358","v":0.66696899823336031},{"$f":"'[13]WACC Calc'!O358","v":0.66336150495396695},{"$f":"'[13]WACC Calc'!P358","v":0.65975401167457359},{"$f":"'[13]WACC Calc'!Q358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!R358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!S358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!T358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!U358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!V358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!W358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!X358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!Y358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!Z358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AA358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AB358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AC358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AD358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AE358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AF358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AG358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AH358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AI358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AJ358","v":0.65614651839518012},{"$f":"'[13]WACC Calc'!AK358","v":0.65614651839518012}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B359","v":"Tax Rate (Federal and State)"},{"$f":"'[13]WACC Calc'!F359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!G359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!H359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!I359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!J359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!K359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!L359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!M359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!N359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!O359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!P359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!Q359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!R359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!S359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!T359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!U359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!V359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!W359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!X359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!Y359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!Z359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AA359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AB359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AC359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AD359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AE359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AF359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AG359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AH359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AI359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AJ359","v":0.25739999999999996},{"$f":"'[13]WACC Calc'!AK359","v":0.25739999999999996}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B360","v":"WACC Nominal - Advanced"},{"$f":"'[13]WACC Calc'!F360","v":7.0949401042681437E-2},{"$f":"'[13]WACC Calc'!G360","v":7.1222518716689817E-2},{"$f":"'[13]WACC Calc'!H360","v":6.7488370692059652E-2},{"$f":"'[13]WACC Calc'!I360","v":6.3262373937746669E-2},{"$f":"'[13]WACC Calc'!J360","v":6.3614945854595317E-2},{"$f":"'[13]WACC Calc'!K360","v":6.398782538949381E-2},{"$f":"'[13]WACC Calc'!L360","v":6.398782538949381E-2},{"$f":"'[13]WACC Calc'!M360","v":5.0562860072941751E-2},{"$f":"'[13]WACC Calc'!N360","v":5.1765601994873678E-2},{"$f":"'[13]WACC Calc'!O360","v":5.295762821876851E-2},{"$f":"'[13]WACC Calc'!P360","v":5.4138938744626219E-2},{"$f":"'[13]WACC Calc'!Q360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!R360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!S360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!T360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!U360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!V360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!W360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!X360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!Y360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!Z360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AA360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AB360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AC360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AD360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AE360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AF360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AG360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AH360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AI360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AJ360","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AK360","v":5.5309533572446834E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B361","v":"WACC Nominal - Moderate"},{"$f":"'[13]WACC Calc'!F361","v":7.0949401042681437E-2},{"$f":"'[13]WACC Calc'!G361","v":7.1222518716689817E-2},{"$f":"'[13]WACC Calc'!H361","v":6.7488370692059652E-2},{"$f":"'[13]WACC Calc'!I361","v":6.3262373937746669E-2},{"$f":"'[13]WACC Calc'!J361","v":6.3614945854595317E-2},{"$f":"'[13]WACC Calc'!K361","v":6.398782538949381E-2},{"$f":"'[13]WACC Calc'!L361","v":6.398782538949381E-2},{"$f":"'[13]WACC Calc'!M361","v":5.0562860072941751E-2},{"$f":"'[13]WACC Calc'!N361","v":5.1765601994873678E-2},{"$f":"'[13]WACC Calc'!O361","v":5.295762821876851E-2},{"$f":"'[13]WACC Calc'!P361","v":5.4138938744626219E-2},{"$f":"'[13]WACC Calc'!Q361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!R361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!S361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!T361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!U361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!V361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!W361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!X361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!Y361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!Z361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AA361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AB361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AC361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AD361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AE361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AF361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AG361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AH361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AI361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AJ361","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AK361","v":5.5309533572446834E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B362","v":"WACC Nominal - Conservative"},{"$f":"'[13]WACC Calc'!F362","v":7.0949401042681437E-2},{"$f":"'[13]WACC Calc'!G362","v":7.1222518716689817E-2},{"$f":"'[13]WACC Calc'!H362","v":6.7488370692059652E-2},{"$f":"'[13]WACC Calc'!I362","v":6.3262373937746669E-2},{"$f":"'[13]WACC Calc'!J362","v":6.3614945854595317E-2},{"$f":"'[13]WACC Calc'!K362","v":6.398782538949381E-2},{"$f":"'[13]WACC Calc'!L362","v":6.398782538949381E-2},{"$f":"'[13]WACC Calc'!M362","v":5.0562860072941751E-2},{"$f":"'[13]WACC Calc'!N362","v":5.1765601994873678E-2},{"$f":"'[13]WACC Calc'!O362","v":5.295762821876851E-2},{"$f":"'[13]WACC Calc'!P362","v":5.4138938744626219E-2},{"$f":"'[13]WACC Calc'!Q362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!R362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!S362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!T362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!U362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!V362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!W362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!X362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!Y362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!Z362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AA362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AB362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AC362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AD362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AE362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AF362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AG362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AH362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AI362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AJ362","v":5.5309533572446834E-2},{"$f":"'[13]WACC Calc'!AK362","v":5.5309533572446834E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B363","v":"WACC Real - Advanced"},{"$f":"'[13]WACC Calc'!F363","v":4.4828683944079462E-2},{"$f":"'[13]WACC Calc'!G363","v":4.5095140211404594E-2},{"$f":"'[13]WACC Calc'!H363","v":4.1452068967863243E-2},{"$f":"'[13]WACC Calc'!I363","v":3.7329145305118772E-2},{"$f":"'[13]WACC Calc'!J363","v":3.7673117906922515E-2},{"$f":"'[13]WACC Calc'!K363","v":3.8036902819018614E-2},{"$f":"'[13]WACC Calc'!L363","v":3.8036902819018614E-2},{"$f":"'[13]WACC Calc'!M363","v":2.4939375680918863E-2},{"$f":"'[13]WACC Calc'!N363","v":2.6112782434023041E-2},{"$f":"'[13]WACC Calc'!O363","v":2.7275734847579169E-2},{"$f":"'[13]WACC Calc'!P363","v":2.8428232921586805E-2},{"$f":"'[13]WACC Calc'!Q363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!R363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!S363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!T363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!U363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!V363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!W363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!X363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!Y363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!Z363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AA363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AB363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AC363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AD363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AE363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AF363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AG363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AH363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AI363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AJ363","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AK363","v":2.9570276656045946E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B364","v":"WACC Real - Moderate"},{"$f":"'[13]WACC Calc'!F364","v":4.4828683944079462E-2},{"$f":"'[13]WACC Calc'!G364","v":4.5095140211404594E-2},{"$f":"'[13]WACC Calc'!H364","v":4.1452068967863243E-2},{"$f":"'[13]WACC Calc'!I364","v":3.7329145305118772E-2},{"$f":"'[13]WACC Calc'!J364","v":3.7673117906922515E-2},{"$f":"'[13]WACC Calc'!K364","v":3.8036902819018614E-2},{"$f":"'[13]WACC Calc'!L364","v":3.8036902819018614E-2},{"$f":"'[13]WACC Calc'!M364","v":2.4939375680918863E-2},{"$f":"'[13]WACC Calc'!N364","v":2.6112782434023041E-2},{"$f":"'[13]WACC Calc'!O364","v":2.7275734847579169E-2},{"$f":"'[13]WACC Calc'!P364","v":2.8428232921586805E-2},{"$f":"'[13]WACC Calc'!Q364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!R364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!S364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!T364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!U364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!V364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!W364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!X364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!Y364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!Z364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AA364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AB364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AC364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AD364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AE364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AF364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AG364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AH364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AI364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AJ364","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AK364","v":2.9570276656045946E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'[13]WACC Calc'!B365","v":"WACC Real - Conservative"},{"$f":"'[13]WACC Calc'!F365","v":4.4828683944079462E-2},{"$f":"'[13]WACC Calc'!G365","v":4.5095140211404594E-2},{"$f":"'[13]WACC Calc'!H365","v":4.1452068967863243E-2},{"$f":"'[13]WACC Calc'!I365","v":3.7329145305118772E-2},{"$f":"'[13]WACC Calc'!J365","v":3.7673117906922515E-2},{"$f":"'[13]WACC Calc'!K365","v":3.8036902819018614E-2},{"$f":"'[13]WACC Calc'!L365","v":3.8036902819018614E-2},{"$f":"'[13]WACC Calc'!M365","v":2.4939375680918863E-2},{"$f":"'[13]WACC Calc'!N365","v":2.6112782434023041E-2},{"$f":"'[13]WACC Calc'!O365","v":2.7275734847579169E-2},{"$f":"'[13]WACC Calc'!P365","v":2.8428232921586805E-2},{"$f":"'[13]WACC Calc'!Q365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!R365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!S365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!T365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!U365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!V365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!W365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!X365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!Y365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!Z365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AA365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AB365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AC365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AD365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AE365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AF365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AG365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AH365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AI365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AJ365","v":2.9570276656045946E-2},{"$f":"'[13]WACC Calc'!AK365","v":2.9570276656045946E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L75 / (1 - (1 / (1 + L75)^$N$30))","v":9.5090578157194225E-2},9.5291691424296623E-2,9.2558237490768275E-2,8.95076583408803E-2,8.9760396746693505E-2,9.0028045402831908E-2,9.0028045402831908E-2,8.0625989878282567E-2,8.1448234236658965E-2,8.2267130657326951E-2,8.3082548079199792E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",9.5090578157194225E-2,9.5291691424296623E-2,9.2558237490768275E-2,8.95076583408803E-2,8.9760396746693505E-2,9.0028045402831908E-2,9.0028045402831908E-2,8.0625989878282567E-2,8.1448234236658965E-2,8.2267130657326951E-2,8.3082548079199792E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",9.5090578157194225E-2,9.5291691424296623E-2,9.2558237490768275E-2,8.95076583408803E-2,8.9760396746693505E-2,9.0028045402831908E-2,9.0028045402831908E-2,8.0625989878282567E-2,8.1448234236658965E-2,8.2267130657326951E-2,8.3082548079199792E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2,8.3894357522008758E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",7.6762066022597206E-2,7.6939534139517013E-2,7.4530964379822637E-2,7.1852085157598722E-2,7.2073655531831343E-2,7.2308371532186971E-2,7.2308371532186971E-2,6.4110399600967358E-2,6.4823345131501592E-2,6.5534170948171405E-2,6.6242746535651265E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",7.6762066022597206E-2,7.6939534139517013E-2,7.4530964379822637E-2,7.1852085157598722E-2,7.2073655531831343E-2,7.2308371532186971E-2,7.2308371532186971E-2,6.4110399600967358E-2,6.4823345131501592E-2,6.5534170948171405E-2,6.6242746535651265E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",7.6762066022597206E-2,7.6939534139517013E-2,7.4530964379822637E-2,7.1852085157598722E-2,7.2073655531831343E-2,7.2308371532186971E-2,7.2308371532186971E-2,6.4110399600967358E-2,6.4823345131501592E-2,6.5534170948171405E-2,6.6242746535651265E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2,6.6948942993604557E-2]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Class 1 - Advanced",0.50136800000000004,0.50747636363636373,0.5135847272727273,0.51969309090909099,0.52580145454545457,0.53190981818181815,0.53801818181818184,0.54412654545454542,0.550234909090909,0.55634327272727269,0.56245163636363626,0.56855999999999995,0.56912856000000001,0.56969711999999995,0.57026568,0.57083423999999994,0.57140279999999999,0.57197136000000004,0.57253991999999998,0.57310847999999992,0.57367703999999997,0.57424559999999991,0.57481415999999996,0.57538272000000001,0.57595127999999995,0.57651984000000001,0.57708839999999983,0.57765696,0.57822551999999994,0.57879407999999999,0.57936264000000004,0.57993119999999998]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0.50136800000000004,0.50509190909090917,0.5088158181818182,0.51253972727272734,0.51626363636363637,0.51998754545454551,0.52371145454545465,0.52743536363636367,0.5311592727272727,0.53488318181818184,0.53860709090909087,0.54233100000000001,0.54260216550000007,0.54287333100000001,0.54314449650000007,0.54341566199999991,0.54368682749999997,0.54395799300000003,0.54422915849999998,0.54450032400000004,0.54477148949999998,0.54504265499999993,0.54531382049999999,0.54558498599999994,0.5458561515,0.54612731700000006,0.5463984825,0.54666964799999995,0.54694081350000001,0.54721197899999996,0.54748314450000002,0.54775430999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0.50136800000000004,0.50206136363636367,0.5027547272727273,0.50344809090909093,0.50414145454545445,0.50483481818181819,0.50552818181818182,0.50622154545454545,0.50691490909090908,0.50760827272727271,0.50830163636363634,0.50899499999999998,0.50912224875000001,0.50924949749999993,0.50937674624999996,0.50950399499999999,0.50963124375000002,0.50975849249999994,0.50988574124999997,0.51001298999999989,0.51014023874999992,0.51026748749999995,0.51039473624999998,0.5105219849999999,0.51064923374999993,0.51077648249999996,0.51090373124999999,0.51103097999999991,0.51115822874999994,0.51128547749999986,0.51141272624999989,0.51153997499999992]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0.45713399999999998,0.46333909090909092,0.46954418181818186,0.47574927272727269,0.48195436363636368,0.48815945454545456,0.4943645454545455,0.50056963636363638,0.50677472727272732,0.51297981818181815,0.51918490909090909,0.52539000000000002,0.52617808499999996,0.52696617000000001,0.52775425499999995,0.52854234,0.52933042500000005,0.5301185100000001,0.53090659500000004,0.53169467999999998,0.53248276500000002,0.53327084999999996,0.53405893500000001,0.53484702000000006,0.53563510500000011,0.53642319000000005,0.53721127499999999,0.53799936000000004,0.53878744499999998,0.53957553000000003,0.54036361499999996,0.54115170000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0.45713399999999998,0.46089218181818181,0.46465036363636364,0.46840854545454547,0.47216672727272724,0.47592490909090907,0.47968309090909095,0.48344127272727272,0.48719945454545449,0.49095763636363632,0.49471581818181815,0.49847399999999997,0.49884785549999994,0.49922171099999996,0.49959556649999992,0.49996942199999994,0.50034327749999996,0.50071713299999998,0.5010909885,0.50146484400000002,0.50183869949999993,0.50221255499999995,0.50258641049999997,0.50296026599999999,0.50333412150000001,0.50370797700000003,0.50408183249999994,0.50445568799999996,0.50482954349999987,0.50520339899999989,0.50557725449999991,0.50595110999999993]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0.45713399999999998,0.45800054545454549,0.45886709090909095,0.45973363636363634,0.4606001818181818,0.46146672727272725,0.4623332727272727,0.46319981818181816,0.46406636363636361,0.46493290909090912,0.46579945454545457,0.46666600000000003,0.46684099975000004,0.46701599950000006,0.46719099924999996,0.46736599899999998,0.46754099874999999,0.46771599850000001,0.46789099825000002,0.46806599800000004,0.46824099775000005,0.46841599750000001,0.46859099725000009,0.46876599700000005,0.46894099675000006,0.46911599650000008,0.46929099624999998,0.46946599600000011,0.46964099575000001,0.46981599550000003,0.46999099525000004,0.47016599500000006]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0.44326700000000002,0.44946854545454545,0.45567009090909089,0.46187163636363643,0.46807318181818186,0.47427472727272729,0.48047627272727278,0.48667781818181821,0.49287936363636364,0.49908090909090919,0.50528245454545462,0.51148400000000005,0.51250696800000006,0.51352993600000008,0.51455290400000009,0.5155758720000001,0.51659884000000011,0.51762180800000002,0.51864477600000014,0.51966774400000004,0.52069071200000006,0.52171368000000007,0.52273664800000008,0.52375961600000009,0.52478258400000011,0.52580555200000012,0.52682852000000013,0.52785148800000015,0.52887445600000005,0.52989742400000006,0.53092039200000007,0.53194336000000009]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0.44326700000000002,0.4470305454545454,0.45079409090909089,0.45455763636363639,0.45832118181818182,0.46208472727272726,0.46584827272727269,0.46961181818181819,0.47337536363636362,0.47713890909090911,0.48090245454545449,0.48466599999999999,0.4851506659999999,0.48563533200000003,0.48611999799999994,0.48660466399999996,0.48708932999999999,0.48757399599999995,0.48805866199999998,0.488543328,0.48902799399999991,0.48951265999999993,0.48999732599999996,0.49048199199999998,0.49096665799999994,0.49145132399999997,0.49193598999999999,0.49242065600000001,0.49290532200000003,0.49338998799999995,0.49387465400000002,0.49435931999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0.44326700000000002,0.44418454545454544,0.44510209090909092,0.4460196363636364,0.44693718181818182,0.44785472727272724,0.44877227272727271,0.44968981818181819,0.45060736363636361,0.45152490909090909,0.45244245454545451,0.45335999999999999,0.45358668000000002,0.45381336,0.45404004000000003,0.45426672000000001,0.45449339999999994,0.45472007999999997,0.45494676000000001,0.45517343999999998,0.45540012000000002,0.4556268,0.45585348000000003,0.45608015999999996,0.45630684000000005,0.45653351999999997,0.45676020000000001,0.45698687999999998,0.45721356000000002,0.45744024000000005,0.45766692000000003,0.45789360000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0.42975000000000002,0.43590863636363636,0.44206727272727275,0.44822590909090909,0.45438454545454549,0.46054318181818182,0.46670181818181822,0.47286045454545461,0.47901909090909095,0.48517772727272723,0.49133636363636363,0.49749500000000002,0.49873873749999997,0.49998247500000004,0.50122621249999999,0.50246995000000005,0.50371368750000012,0.50495742500000007,0.50620116250000002,0.50744490000000009,0.50868863750000004,0.50993237499999999,0.51117611250000006,0.51241985000000001,0.51366358750000007,0.51490732500000003,0.51615106249999998,0.51739480000000015,0.5186385375,0.51988227500000006,0.52112601250000012,0.52236975000000008]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0.42975000000000002,0.4334643636363637,0.43717872727272727,0.4408930909090909,0.44460745454545453,0.44832181818181821,0.45203618181818184,0.45575054545454546,0.45946490909090909,0.46317927272727277,0.4668936363636364,0.47060800000000003,0.47119625999999998,0.47178452000000004,0.47237278000000005,0.47296104000000005,0.47354930000000001,0.47413756000000007,0.47472582000000002,0.47531408000000008,0.47590234000000003,0.47649059999999999,0.47707886000000005,0.47766712,0.47825538000000006,0.47884364000000001,0.47943189999999997,0.48002016000000003,0.48060842000000009,0.48119668000000004,0.48178493999999999,0.4823732]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0.42975000000000002,0.4306817272727273,0.43161345454545452,0.4325451818181818,0.43347690909090913,0.4344086363636363,0.43534036363636358,0.43627209090909091,0.43720381818181814,0.43813554545454542,0.43906727272727275,0.43999899999999997,0.440273999375,0.44054899874999992,0.44082399812499995,0.44109899749999998,0.4413739968749999,0.44164899624999998,0.44192399562499995,0.44219899499999993,0.44247399437499996,0.44274899374999988,0.44302399312500002,0.44329899249999993,0.44357399187499996,0.44384899124999999,0.44412399062499996,0.44439898999999994,0.44467398937499991,0.44494898874999994,0.44522398812499997,0.44549898749999994]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0.41290900000000003,0.4189967272727273,0.42508445454545457,0.43117218181818179,0.43725990909090912,0.44334763636363644,0.44943536363636372,0.45552309090909093,0.46161081818181821,0.46769854545454542,0.47378627272727275,0.47987400000000002,0.48131362200000005,0.48275324399999997,0.48419286600000006,0.48563248800000008,0.48707211000000006,0.48851173199999998,0.48995135400000012,0.49139097600000003,0.49283059800000001,0.49427022000000004,0.49570984200000001,0.49714946400000004,0.49858908600000007,0.5000287080000001,0.50146833000000002,0.50290795200000005,0.50434757400000008,0.50578719599999999,0.50722681800000013,0.50866644000000005]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0.41290900000000003,0.41655954545454549,0.42021009090909089,0.42386063636363641,0.42751118181818182,0.43116172727272734,0.43481227272727274,0.43846281818181815,0.44211336363636367,0.44576390909090907,0.44941445454545453,0.453065,0.45374459750000007,0.45442419499999998,0.45510379249999999,0.45578339000000001,0.45646298750000003,0.45714258499999999,0.45782218250000001,0.45850178000000003,0.45918137750000004,0.45986097499999995,0.46054057250000008,0.46122016999999998,0.4618997675,0.46257936500000002,0.46325896249999998,0.46393856,0.46461815750000002,0.46529775500000004,0.46597735250000005,0.46665695000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0.41290900000000003,0.41385700000000009,0.41480499999999998,0.41575299999999998,0.41670099999999999,0.41764899999999999,0.41859700000000005,0.41954500000000006,0.42049300000000006,0.42144100000000007,0.42238899999999996,0.42333700000000002,0.42365450274999999,0.42397200550000003,0.42428950825000006,0.42460701099999998,0.42492451375000001,0.42524201650000004,0.42555951924999996,0.42587702199999999,0.42619452474999997,0.42651202749999995,0.42682953025000003,0.42714703299999995,0.42746453574999999,0.42778203850000002,0.42809954125000005,0.42841704399999997,0.42873454675,0.42905204949999998,0.42936955225000001,0.42968705499999998]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0.38662000000000002,0.39258609090909091,0.39855218181818181,0.40451827272727275,0.41048436363636365,0.4164504545454546,0.42241654545454549,0.42838263636363644,0.43434872727272733,0.44031481818181822,0.44628090909090906,0.45224700000000001,0.45382986450000001,0.45541272900000002,0.45699559350000002,0.45857845800000002,0.46016132250000003,0.46174418700000003,0.46332705149999998,0.46490991600000003,0.46649278049999998,0.46807564500000004,0.46965850949999999,0.47124137400000005,0.47282423850000005,0.47440710300000005,0.4759899675,0.477572832,0.47915569650000001,0.48073856100000001,0.48232142550000001,0.48390429000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0.38662000000000002,0.39054527272727274,0.39447054545454546,0.39839581818181818,0.40232109090909096,0.40624636363636363,0.41017163636363646,0.41409690909090907,0.41802218181818185,0.42194745454545457,0.42587272727272724,0.42979800000000001,0.43055014650000001,0.431302293,0.4320544395,0.43280658599999999,0.43355873250000004,0.43431087900000004,0.43506302550000003,0.43581517200000003,0.43656731850000002,0.43731946500000002,0.43807161150000001,0.43882375800000001,0.4395759045,0.440328051,0.44108019749999999,0.44183234399999999,0.44258449049999998,0.44333663699999998,0.44408878349999997,0.44484092999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0.38662000000000002,0.3876024545454545,0.38858490909090909,0.38956736363636363,0.39054981818181816,0.39153227272727276,0.39251472727272729,0.39349718181818183,0.39447963636363637,0.3954620909090909,0.39644454545454538,0.39742699999999997,0.39777474862499995,0.39812249724999998,0.39847024587500002,0.39881799449999999,0.39916574312499997,0.39951349174999995,0.39986124037500004,0.40020898899999996,0.40055673762499994,0.40090448624999997,0.401252234875,0.40159998350000004,0.40194773212500001,0.40229548074999999,0.40264322937500002,0.40299097800000006,0.40333872662500003,0.40368647524999995,0.40403422387499999,0.40438197250000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0.35230400000000001,0.35804654545454545,0.36378909090909095,0.36953163636363634,0.37527418181818178,0.38101672727272723,0.38675927272727273,0.39250181818181817,0.39824436363636367,0.40398690909090912,0.40972945454545456,0.41547200000000001,0.41713388800000006,0.41879577599999995,0.42045766400000001,0.42211955200000001,0.42378143999999995,0.42544332800000007,0.42710521600000001,0.42876710400000001,0.43042899200000007,0.43209087999999995,0.43375276800000001,0.43541465600000001,0.43707654399999996,0.43873843200000007,0.44040032000000001,0.44206220800000001,0.44372409600000007,0.44538598400000007,0.44704787200000001,0.44870976000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0.35230400000000001,0.35570545454545455,0.35910690909090914,0.36250836363636368,0.36590981818181817,0.36931127272727271,0.37271272727272731,0.37611418181818179,0.35,0.38291709090909093,0.38631854545454547,0.38972000000000001,0.39049944000000003,0.39127888000000005,0.39205831999999996,0.39283776000000004,0.39361720000000006,0.39439663999999997,0.39517608000000004,0.39595552000000001,0.39673496000000003,0.39751440000000005,0.39829384000000001,0.39907327999999997,0.39985272000000005,0.40063215999999996,0.40141160000000004,0.40219104000000006,0.40297048000000002,0.40374991999999998,0.40452936,0.40530880000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0.35230400000000001,0.35330572727272724,0.35430745454545459,0.35530918181818183,0.35631090909090907,0.35731263636363636,0.35831436363636365,0.35931609090909089,0.36031781818181818,0.36131954545454542,0.36232127272727277,0.36332300000000001,0.36368632299999998,0.364049646,0.36441296900000003,0.364776292,0.36513961500000003,0.365502938,0.36586626100000003,0.366229584,0.36659290700000002,0.36695623000000005,0.36731955300000002,0.36768287600000005,0.36804619900000002,0.36840952199999999,0.36877284500000007,0.36913616800000004,0.36949949100000001,0.36986281400000004,0.37022613700000007,0.37058946000000004]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0.31103599999999998,0.31645118181818183,0.32186636363636362,0.32728154545454546,0.33269672727272726,0.33811190909090905,0.34352709090909089,0.34894227272727274,0.35435745454545453,0.35977263636363638,0.36518781818181817,0.37060300000000002,0.37227071350000002,0.37393842700000002,0.37560614050000002,0.37727385400000002,0.37894156750000002,0.38060928100000002,0.38227699450000002,0.38394470800000002,0.38561242150000002,0.38728013500000003,0.38894784850000003,0.39061556200000003,0.39228327550000003,0.39395098900000003,0.39561870250000003,0.39728641600000003,0.39895412950000003,0.40062184300000003,0.40228955650000009,0.40395727000000003]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0.31103599999999998,0.31421363636363636,0.31739127272727274,0.32056890909090907,0.32374654545454545,0.32692418181818184,0.33010181818181822,0.33327945454545455,0.33645709090909093,0.33963472727272725,0.34281236363636364,0.34599000000000002,0.34676847750000001,0.34754695499999999,0.34832543250000003,0.34910391000000002,0.3498823875,0.35066086500000004,0.35143934250000008,0.35221782000000001,0.3529962975,0.35377477500000004,0.35455325250000003,0.35533173000000001,0.3561102075,0.35688868500000004,0.35766716250000002,0.35844564000000001,0.3592241175,0.36000259499999998,0.36078107250000002,0.36155955000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0.31103599999999998,0.31203327272727271,0.31303054545454545,0.31402781818181819,0.31502509090909087,0.3160223636363636,0.31701963636363639,0.31801690909090907,0.31901418181818181,0.3200114545454546,0.32100872727272728,0.32200600000000001,0.32236825675000003,0.32273051349999998,0.32309277025000005,0.32345502700000001,0.32381728375000002,0.32417954050000003,0.32454179725000004,0.324904054,0.32526631075000001,0.32562856750000002,0.32599082425000003,0.32635308100000004,0.32671533775,0.32707759450000007,0.32743985125000002,0.32780210800000004,0.32816436474999999,0.3285266215,0.32888887825000002,0.32925113500000003]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0.26575900000000002,0.27073790909090911,0.2757168181818182,0.28069572727272729,0.28567463636363638,0.29065354545454541,0.29563245454545456,0.30061136363636365,0.30559027272727274,0.31056918181818188,0.31554809090909092,0.32052700000000001,0.32212963499999997,0.32373227000000004,0.32533490500000001,0.32693754000000003,0.32854017499999999,0.33014281000000001,0.33174544500000003,0.33334808000000005,0.33495071500000001,0.33655335000000008,0.33815598500000005,0.33975862000000001,0.34136125500000003,0.34296389000000005,0.34456652500000007,0.34616916000000003,0.34777179499999999,0.34937443000000001,0.35097706500000003,0.35257970000000005]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0.26575900000000002,0.26865036363636369,0.2715417272727273,0.2744330909090909,0.27732445454545457,0.28021581818181818,0.28310718181818184,0.28599854545454551,0.28888990909090906,0.29178127272727272,0.29467263636363633,0.297564,0.29830791000000001,0.29905181999999997,0.29979573000000004,0.30053964,0.30128354999999996,0.30202746000000003,0.30277136999999998,0.30351528,0.30425918999999996,0.30500309999999997,0.30574700999999999,0.30649092,0.30723482999999996,0.30797873999999997,0.30872265000000004,0.30946656,0.31021047000000002,0.31095437999999997,0.31169829000000004,0.3124422]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0.26575900000000002,0.26672400000000002,0.26768900000000001,0.268654,0.269619,0.27058399999999999,0.27154900000000004,0.27251399999999998,0.27347900000000003,0.27444400000000002,0.27540900000000001,0.27637400000000001,0.27671946749999998,0.27706493500000001,0.27741040249999999,0.27775587000000002,0.27810133749999999,0.27844680500000002,0.27879227249999999,0.27913774000000002,0.2794832075,0.27982867499999997,0.28017414250000006,0.28051960999999997,0.2808650775,0.28121054499999998,0.28155601250000001,0.28190147999999998,0.28224694749999996,0.28259241499999999,0.28293788249999996,0.28328334999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0.16484099999999999,0.16851627272727271,0.17219154545454546,0.17586681818181818,0.1795420909090909,0.18321736363636365,0.18689263636363637,0.19056790909090909,0.19424318181818181,0.19791845454545454,0.20159372727272729,0.20526900000000001,0.20639797950000002,0.20752695900000001,0.20865593850000003,0.20978491799999999,0.2109138975,0.21204287700000002,0.21317185649999998,0.21430083599999999,0.21542981550000001,0.216558795,0.21768777450000001,0.21881675400000003,0.21994573349999999,0.22107471300000001,0.22220369250000002,0.22333267200000001,0.22446165150000003,0.22559063099999999,0.22671961050000006,0.22784859000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0.16484099999999999,0.16693290909090908,0.16902481818181816,0.17111672727272725,0.17320863636363634,0.17530054545454543,0.17739245454545455,0.17948436363636364,0.1815762727272727,0.18366818181818179,0.1857600909090909,0.18785199999999999,0.188368593,0.18888518599999998,0.18940177899999999,0.189918372,0.19043496499999998,0.19095155799999999,0.19146815099999998,0.19198474399999998,0.19250133699999999,0.19301792999999998,0.19353452299999999,0.19405111599999997,0.19456770899999998,0.19508430199999999,0.195600895,0.19611748800000001,0.19663408099999996,0.19715067399999997,0.19766726699999998,0.19818385999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0.16484099999999999,0.16563036363636363,0.16641972727272727,0.16720909090909089,0.16799845454545453,0.16878781818181818,0.16957718181818182,0.17036654545454546,0.17115590909090911,0.17194527272727275,0.17273463636363637,0.17352400000000001,0.17376259550000001,0.17400119100000003,0.17423978649999999,0.17447838200000002,0.17471697750000001,0.17495557300000003,0.17519416850000002,0.17543276400000002,0.17567135950000004,0.17590995500000001,0.17614855050000003,0.17638714600000002,0.17662574150000004,0.17686433700000001,0.17710293250000003,0.17734152800000003,0.17758012350000002,0.17781871900000004,0.17805731450000001,0.17829591000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Class 1 - Advanced",{"$f":"(L92)*8760","v":4391.9836800000003},4445.4929454545463,4499.0022109090914,4552.5114763636375,4606.0207418181817,4659.5300072727268,4713.0392727272729,4766.548538181818,4820.0578036363631,4873.5670690909092,4927.0763345454534,4980.5855999999994,4985.5661855999997,4990.5467712,4995.5273568000002,5000.5079423999996,5005.4885279999999,5010.4691136000001,5015.4496991999995,5020.4302847999998,5025.4108704,5030.3914559999994,5035.3720415999996,5040.3526271999999,5045.3332127999993,5050.3137984000005,5055.2943839999989,5060.2749696000001,5065.2555551999994,5070.2361407999997,5075.2167264,5080.1973120000002]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",4391.9836800000003,4424.6051236363646,4457.2265672727272,4489.8480109090915,4522.4694545454549,4555.0908981818184,4587.7123418181827,4620.3337854545462,4652.9552290909087,4685.576672727273,4718.1981163636356,4750.8195599999999,4753.194969780001,4755.5703795600002,4757.9457893400004,4760.3211991199996,4762.6966088999998,4765.0720186799999,4767.4474284600001,4769.8228382400002,4772.1982480199995,4774.5736577999996,4776.9490675799998,4779.324477359999,4781.6998871400001,4784.0752969200003,4786.4507067000004,4788.8261164799997,4791.2015262599998,4793.57693604,4795.9523458200001,4798.3277555999994]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",4391.9836800000003,4398.057545454546,4404.1314109090908,4410.2052763636366,4416.2791418181814,4422.3530072727272,4428.4268727272729,4434.5007381818177,4440.5746036363635,4446.6484690909092,4452.722334545454,4458.7961999999998,4459.9108990499999,4461.0255980999991,4462.1402971499992,4463.2549962000003,4464.3696952500004,4465.4843942999996,4466.5990933499997,4467.713792399999,4468.8284914499991,4469.9431904999992,4471.0578895500003,4472.1725885999995,4473.2872876499996,4474.4019866999997,4475.5166857499999,4476.6313847999991,4477.7460838499992,4478.8607828999984,4479.9754819499994,4481.0901809999996]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",4004.4938400000001,4058.8504363636366,4113.2070327272731,4167.5636290909088,4221.9202254545462,4276.2768218181818,4330.6334181818183,4384.9900145454549,4439.3466109090914,4493.703207272727,4548.0598036363635,4602.4164000000001,4609.3200245999997,4616.2236492000002,4623.1272737999998,4630.0308984000003,4636.9345230000008,4643.8381476000004,4650.7417722,4657.6453967999996,4664.5490214000001,4671.4526459999997,4678.3562706000002,4685.2598952000008,4692.1635198000013,4699.0671444000009,4705.9707689999996,4712.8743936000001,4719.7780181999997,4726.6816428000002,4733.5852673999998,4740.4888920000003]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",4004.4938400000001,4037.4155127272725,4070.3371854545453,4103.2588581818181,4136.1805309090905,4169.1022036363638,4202.0238763636371,4234.9455490909086,4267.867221818181,4300.7888945454542,4333.7105672727266,4366.6322399999999,4369.9072141799998,4373.1821883599996,4376.4571625399994,4379.7321367199993,4383.0071109,4386.2820850799999,4389.5570592599997,4392.8320334400005,4396.1070076199994,4399.3819817999993,4402.65695598,4405.9319301599999,4409.2069043399997,4412.4818785200005,4415.7568526999994,4419.0318268799992,4422.3068010599991,4425.5817752399989,4428.8567494199988,4432.1317235999995]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",4004.4938400000001,4012.0847781818184,4019.6757163636366,4027.2666545454545,4034.8575927272727,4042.4485309090906,4050.0394690909088,4057.6304072727271,4065.2213454545454,4072.8122836363641,4080.4032218181819,4087.9941600000002,4089.5271578100005,4091.0601556200004,4092.5931534299998,4094.1261512399997,4095.65914905,4097.1921468600003,4098.7251446700002,4100.2581424800001,4101.7911402900008,4103.3241380999998,4104.8571359100006,4106.3901337200004,4107.9231315300003,4109.4561293400011,4110.9891271500001,4112.5221249600008,4114.0551227699998,4115.5881205800006,4117.1211183900004,4118.6541162000003]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",3883.01892,3937.344458181818,3991.6699963636361,4045.995534545455,4100.3210727272735,4154.6466109090907,4208.9721490909096,4263.2976872727277,4317.6232254545457,4371.9487636363647,4426.2743018181827,4480.5998400000008,4489.5610396800002,4498.5222393600006,4507.483439040001,4516.4446387200005,4525.4058384000009,4534.3670380800004,4543.3282377600017,4552.2894374400003,4561.2506371200006,4570.211836800001,4579.1730364800005,4588.1342361600009,4597.0954358400013,4606.0566355200008,4615.0178352000012,4623.9790348800016,4632.9402345600001,4641.9014342400005,4650.8626339200009,4659.8238336000004]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",3883.01892,3915.9875781818178,3948.9562363636364,3981.9248945454547,4014.8935527272729,4047.8622109090907,4080.8308690909089,4113.7995272727276,4146.7681854545453,4179.736843636364,4212.7055018181818,4245.6741599999996,4249.9198341599995,4254.1655083200003,4258.4111824799993,4262.6568566400001,4266.9025308,4271.1482049599999,4275.3938791199998,4279.6395532799997,4283.8852274399997,4288.1309015999996,4292.3765757599995,4296.6222499199994,4300.8679240799993,4305.1135982400001,4309.3592724,4313.6049465599999,4317.8506207200007,4322.0962948799997,4326.3419690400005,{"$f":"(AQ99)*8760","v":4330.5876431999995}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L100)*8760","v":3883.01892},3891.0566181818181,3899.0943163636366,3907.1320145454547,3915.1697127272728,3923.2074109090904,3931.245109090909,3939.2828072727275,3947.3205054545451,3955.3582036363637,3963.3959018181813,3971.4335999999998,3973.4193168000002,3975.4050336,3977.3907504000003,3979.3764672000002,3981.3621839999996,3983.3479007999999,3985.3336176000003,3987.3193343999997,3989.3050512,3991.2907679999998,3993.2764848000002,3995.2622015999996,3997.2479184000003,3999.2336351999998,4001.2193520000001,4003.2050687999999,4005.1907856000003,4007.1765024000006,4009.1622192000004,4011.1479360000003]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",3764.61,3818.5596545454546,3872.5093090909095,3926.4589636363635,3980.4086181818184,4034.3582727272728,4088.3079272727277,4142.2575818181822,4196.2072363636371,4250.1568909090902,4304.1065454545451,4358.0562,4368.9513404999998,4379.8464810000005,4390.7416215000003,4401.6367620000001,4412.5319025000008,4423.4270430000006,4434.3221835000004,4445.2173240000011,4456.1124645,4467.0076049999998,4477.9027455000005,4488.7978860000003,4499.693026500001,4510.5881669999999,4521.4833074999997,4532.3784480000013,4543.2735885000002,4554.1687290000009,4565.0638695000007,4575.9590100000005]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",3764.61,3797.1478254545459,3829.6856509090908,3862.2234763636361,3894.7613018181819,3927.2991272727277,3959.836952727273,3992.3747781818183,4024.9126036363637,4057.4504290909094,4089.9882545454548,4122.5260800000005,4127.6792375999994,4132.8323952000001,4137.9855528000007,4143.1387104000005,4148.2918680000002,4153.4450256000009,4158.5981831999998,4163.7513408000004,4168.9044984000002,4174.057656,4179.2108136000006,4184.3639712000004,4189.5171288000001,4194.6702863999999,4199.8234439999997,4204.9766016000003,4210.129759200001,4215.2829168000007,4220.4360743999996,4225.5892320000003]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",3764.61,3772.7719309090912,3780.9338618181814,3789.0957927272725,3797.2577236363641,3805.4196545454538,3813.5815854545449,3821.7435163636364,3829.9054472727271,3838.0673781818177,3846.2293090909093,3854.3912399999999,3856.8002345250002,3859.2092290499995,3861.6182235749998,3864.0272181,3866.4362126249989,3868.8452071499996,3871.2542016749994,3873.6631961999992,3876.0721907249995,3878.4811852499988,3880.890179775,3883.2991742999993,3885.7081688249996,3888.1171633499998,3890.5261578749996,3892.9351523999994,3895.3441469249992,3897.7531414499995,3900.1621359749997,3902.5711304999995]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",3617.08284,3670.4113309090912,3723.739821818182,3777.0683127272723,3830.396803636364,3883.7252945454552,3937.053785454546,3990.3822763636367,4043.7107672727275,4097.0392581818178,4150.3677490909095,4203.6962400000002,4216.3073287200004,4228.9184174399998,4241.5295061600009,4254.1405948800011,4266.7516836000004,4279.3627723199997,4291.9738610400009,4304.5849497600002,4317.1960384800004,4329.8071272000007,4342.41821592,4355.0293046400002,4367.6403933600004,4380.2514820800006,4392.8625708,4405.4736595200002,4418.0847482400004,4430.6958369599997,4443.3069256800009,4455.9180144000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",3617.08284,3649.0616181818186,3681.0403963636363,3713.0191745454549,3744.9979527272726,3776.9767309090917,3808.9555090909093,3840.934287272727,3872.9130654545456,3904.8918436363633,3936.8706218181819,3968.8494000000001,3974.8026741000008,3980.7559481999997,3986.7092223,3992.6624964000002,3998.6157705000001,4004.5690445999999,4010.5223187000001,4016.4755928000004,4022.4288669000002,4028.3821409999996,4034.3354151000008,4040.2886891999997,4046.2419633,4052.1952374000002,4058.1485115,4064.1017855999999,4070.0550597000001,4076.0083338000004,4081.9616079000007,4087.914882]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",3617.08284,3625.3873200000007,3633.6917999999996,3641.9962799999998,3650.3007600000001,3658.6052399999999,3666.9097200000006,3675.2142000000003,3683.5186800000006,3691.8231600000004,3700.1276399999997,3708.4321199999999,3711.2134440899999,3713.9947681800004,3716.7760922700004,3719.5574163599999,3722.3387404499999,3725.1200645400004,3727.9013886299995,3730.6827127199999,3733.4640368099999,3736.2453608999995,3739.0266849900004,3741.8080090799995,3744.5893331699999,3747.3706572600004,3750.1519813500004,3752.9333054399999,3755.7146295299999,3758.4959536199999,3761.2772777099999,3764.0586017999999]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",3386.7912000000001,3439.0541563636366,3491.3171127272726,3543.5800690909095,3595.8430254545456,3648.105981818182,3700.3689381818185,3752.631894545455,3804.8948509090915,3857.1578072727275,3909.4207636363635,3961.68372,3975.5496130199999,3989.4155060400003,4003.2813990600002,4017.1472920800002,4031.0131851000001,4044.87907812,4058.74497114,4072.6108641600003,4086.4767571799998,4100.3426502000002,4114.2085432200001,4128.0744362400001,4141.94032926,4155.8062222800008,4169.6721152999999,4183.5380083199998,4197.4039013399997,4211.2697943599997,4225.1356873800005,{"$f":"(AQ107)*8760","v":4239.0015804000004}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L108)*8760","v":3386.7912000000001},3421.1765890909091,3455.5619781818182,3489.9473672727272,3524.3327563636367,3558.7181454545453,3593.1035345454552,3627.4889236363633,3661.8743127272728,3696.2597018181818,3730.6450909090904,3765.0304799999999,3771.61928334,3778.2080866800002,3784.7968900199999,3791.38569336,3797.9744967000006,3804.5633000400003,3811.1521033800004,3817.7409067200001,3824.3297100600003,3830.9185133999999,3837.5073167400001,3844.0961200800002,3850.6849234199999,3857.27372676,3863.8625300999997,3870.4513334399999,3877.04013678,3883.6289401199997,3890.2177434599998,3896.8065467999995]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",3386.7912000000001,3395.3975018181814,3404.0038036363635,3412.6101054545452,3421.2164072727273,3429.8227090909095,3438.4290109090912,3447.0353127272729,3455.6416145454546,3464.2479163636363,3472.8542181818175,3481.4605199999996,3484.5067979549995,3487.5530759099997,3490.599353865,3493.6456318199998,3496.6919097749997,3499.7381877299995,3502.7844656850002,3505.8307436399996,3508.8770215949994,3511.9232995499997,3514.969577505,3518.0158554600002,3521.0621334150001,3524.1084113699999,3527.1546893250002,3530.2009672800004,3533.2472452350003,3536.2935231899996,3539.3398011449999,3542.3860791000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",3086.1830399999999,3136.4877381818183,3186.7924363636366,3237.0971345454545,3287.4018327272724,3337.7065309090904,3388.0112290909092,3438.3159272727271,3488.6206254545459,3538.9253236363638,3589.2300218181822,3639.5347200000001,3654.0928588800007,3668.6509977599994,3683.20913664,3697.7672755200001,3712.3254143999998,3726.8835532800003,3741.44169216,3755.9998310400001,3770.5579699200007,3785.1161087999994,3799.67424768,3814.2323865600001,3828.7905254399998,3843.3486643200008,3857.9068032,3872.4649420800001,3887.0230809600007,3901.5812198400008,3916.13935872,3930.6974976000001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",3086.1830399999999,3115.9797818181819,3145.7765236363639,3175.5732654545459,3205.370007272727,3235.166749090909,3264.963490909091,3294.7602327272725,3066,3354.3537163636365,3384.1504581818185,3413.9472000000001,3420.7750944000004,3427.6029888000003,3434.4308831999997,3441.2587776000005,3448.0866720000004,3454.9145663999998,3461.7424608000006,3468.5703552,3475.3982496000003,3482.2261440000002,3489.0540384000001,3495.8819328,3502.7098272000003,3509.5377215999997,3516.3656160000005,3523.1935104000004,3530.0214048000003,3536.8492991999997,3543.6771936,3550.5050880000003]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",3086.1830399999999,3094.9581709090908,3103.7333018181821,3112.508432727273,3121.2835636363634,3130.0586945454547,3138.8338254545456,3147.608956363636,3156.3840872727274,3165.1592181818178,3173.9343490909096,3182.70948,3185.8921894799996,3189.0748989600002,3192.2576084400002,3195.4403179199999,3198.6230274000004,3201.80573688,3204.9884463600001,3208.1711558399998,3211.3538653200003,3214.5365748000004,3217.71928428,3220.9019937600006,3224.0847032400002,3227.2674127199998,3230.4501222000008,3233.6328316800004,3236.8155411600001,3239.9982506400002,3243.1809601200007,3246.3636696000003]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",2724.6753599999997,2772.112352727273,2819.5493454545453,2866.9863381818182,2914.423330909091,2961.8603236363633,3009.2973163636361,3056.7343090909094,3104.1713018181817,3151.6082945454546,3199.0452872727274,3246.4822800000002,3261.0914502600003,3275.70062052,3290.3097907800002,3304.9189610400003,3319.5281313,3334.1373015600002,3348.7464718200004,3363.3556420800001,3377.9648123400002,3392.5739826000004,3407.1831528600001,3421.7923231200002,3436.4014933800004,3451.0106636400001,3465.6198339000002,3480.2290041600004,3494.8381744200001,3509.4473446800002,3524.0565149400009,3538.6656852000001]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",2724.6753599999997,2752.5114545454544,2780.3475490909091,2808.1836436363633,2836.019738181818,2863.8558327272731,2891.6919272727278,2919.528021818182,2947.3641163636366,2975.2002109090909,3003.0363054545455,3030.8724000000002,3037.6918629000002,3044.5113258000001,3051.3307887000001,3058.1502516,3064.9697145,3071.7891774000004,3078.6086403000008,3085.4281032000004,3092.2475660999999,3099.0670290000003,3105.8864919000002,3112.7059548000002,3119.5254177000002,3126.3448806000001,3133.1643435000001,3139.9838064,3146.8032693,3153.6227322,3160.4421951000004,3167.2616579999999]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",2724.6753599999997,2733.4114690909091,2742.1475781818181,2750.8836872727275,2759.6197963636359,2768.3559054545453,2777.0920145454547,2785.8281236363637,2794.5642327272726,2803.3003418181825,2812.0364509090909,2820.7725600000003,2823.9459291300004,2827.1192982600001,2830.2926673900006,2833.4660365200002,2836.6394056500003,2839.8127747800004,2842.9861439100005,2846.1595130400001,2849.3328821700002,2852.5062513000003,2855.6796204300003,2858.8529895600004,2862.0263586900001,2865.1997278200006,2868.3730969500002,2871.5464660800003,2874.7198352099999,2877.89320434,2881.0665734700001,{"$f":"(AQ115)*8760","v":2884.2399426000002}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L116)*8760","v":2328.0488400000004},2371.664083636364,2415.2793272727276,2458.8945709090913,2502.5098145454549,2546.1250581818176,2589.7403018181822,2633.3555454545458,2676.970789090909,2720.5860327272735,2764.2012763636362,2807.8165199999999,2821.8556025999997,2835.8946852000004,2849.9337678000002,2863.9728504000004,2878.0119329999998,2892.0510156,2906.0900982000003,2920.1291808000005,2934.1682633999999,2948.2073460000006,2962.2464286000004,2976.2855112000002,2990.3245938000005,3004.3636764000003,3018.4027590000005,3032.4418416000003,3046.4809242000001,3060.5200067999999,3074.5590894000002,3088.5981720000004]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",2328.0488400000004,2353.3771854545457,2378.7055309090911,2404.0338763636364,2429.3622218181822,2454.6905672727271,2480.0189127272729,2505.3472581818187,2530.6756036363636,2556.0039490909089,2581.3322945454543,2606.6606400000001,2613.1772916,2619.6939431999999,2626.2105948000003,2632.7272463999998,2639.2438979999997,2645.7605496000001,2652.2772012,2658.7938528,2665.3105043999994,2671.8271559999998,2678.3438075999998,2684.8604592000002,2691.3771107999996,2697.8937623999996,2704.4104140000004,2710.9270655999999,2717.4437172000003,2723.9603687999997,2730.4770204000006,2736.9936720000001]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",2328.0488400000004,2336.5022400000003,2344.9556400000001,2353.40904,2361.8624399999999,2370.3158399999998,2378.7692400000005,2387.22264,2395.6760400000003,2404.1294400000002,2412.58284,2421.0362399999999,2424.0625353,2427.0888306000002,2430.1151258999998,2433.1414212,2436.1677165000001,2439.1940118000002,2442.2203070999999,2445.2466024,2448.2728977000002,2451.2991929999998,2454.3254883000004,2457.3517835999996,2460.3780789000002,2463.4043741999999,2466.4306695,2469.4569647999997,2472.4832600999998,2475.5095554,2478.5358506999996,2481.5621459999998]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1444.0071599999999,1476.2025490909089,1508.3979381818183,1540.5933272727273,1572.7887163636362,1604.9841054545457,1637.1794945454546,1669.3748836363636,1701.5702727272726,1733.7656618181818,1765.961050909091,1798.15644,1808.0463004200003,1817.9361608400002,1827.8260212600003,1837.7158816799999,1847.6057421,1857.4956025200001,1867.3854629399998,1877.2753233599999,1887.16518378,1897.0550441999999,1906.9449046200002,1916.8347650400003,1926.72462546,1936.6144858800001,1946.5043463000002,1956.3942067200001,1966.2840671400002,1976.1739275599998,1986.0637879800006,1995.9536484000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1444.0071599999999,1462.3322836363634,1480.6574072727271,1498.9825309090907,1517.3076545454544,1535.6327781818179,1553.9579018181819,1572.2830254545454,1590.6081490909089,1608.9332727272724,1627.2583963636364,1645.5835199999999,1650.1088746800001,1654.6342293599998,1659.15958404,1663.68493872,1668.2102934,1672.7356480799999,1677.2610027599999,1681.7863574399998,1686.31171212,1690.8370667999998,1695.36242148,1699.8877761599997,1704.4131308399999,1708.9384855199999,1713.4638402,1717.98919488,1722.5145495599998,1727.0399042399997,1731.5652589199999,1736.0906135999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1444.0071599999999,1450.9219854545454,1457.8368109090909,1464.7516363636362,1471.6664618181817,1478.5812872727272,1485.4961127272727,1492.4109381818182,1499.3257636363637,1506.2405890909092,1513.1554145454545,1520.07024,1522.1603365800001,1524.2504331600003,1526.34052974,1528.4306263200001,1530.5207229,1532.6108194800004,1534.7009160600003,1536.7910126400002,1538.8811092200003,1540.9712058,1543.0613023800001,1545.1513989600003,1547.2414955400004,1549.3315921200001,1551.4216887000002,1553.5117852800001,1555.6018818600003,1557.6919784400004,1559.7820750200001,1561.8721716000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1 - Advanced",{"$f":" $N$41*(L220 + L317)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,{"$f":" $N$41*(AQ227 + AQ324)","v":760}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" $N$41*(L228 + L325)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,{"$f":" $N$41*(AQ235 + AQ332)","v":525}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":" $N$41*(L236 + L333)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,{"$f":" $N$41*(AQ243 + AQ340)","v":900}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":" $N$41*(L244 + L341)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1 - Advanced",{"$f":"(L220+L317)*($N$41-1)","v":60.106385703805607},{"$f":"(M220+M317)*($N$41-1)","v":57.305784293448497},54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L221+L318)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,{"$f":"(AQ228+AQ325)*($N$41-1)","v":37.671133101270925}]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L229+L326)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,{"$f":"(AQ236+AQ333)*($N$41-1)","v":31.811179063295452}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L237+L334)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,{"$f":"(AQ244+AQ341)*($N$41-1)","v":21.974827642408041}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L245+L342)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Class 1 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Class 1 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Class 1 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L220 * 1 + L317) +L252) * 1000 / (L92 * 8760)) + L284 + 0)-L387","v":15.000016245507265},13.175447023642768,15.402059926645165,17.465780597104583,15.880649063521172,14.325188592593017,12.777144446007769,9.3778545524643651,8.1984243010293536,19.101187776207841,17.928706605108268,16.75960922251565,16.516340759587717,16.273557862454044,16.031259078774283,15.789442961994284,15.54810807131733,15.307252971675512,15.066876233701315,14.826976433699281,14.587552153617967,14.348601981021964,14.11012450906413,13.872118336457993,13.634582067450291,13.397514311793682,13.160913684719656,12.924778806911517,12.689108304477637,12.453900808924763,12.219154957131561,11.984869391322267]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",15.000016245507265,13.85129031770196,16.691487870257333,19.304161248704453,18.290609195739126,17.28796441813266,16.264905452265154,12.990712184636104,12.287540097785767,23.657284971250206,22.942711599911814,22.222642401611893,22.009907487413813,21.797385095607549,21.585074907886959,21.372976606581265,21.16108987465342,20.949414395698597,20.737949853942524,20.526695934239996,20.315652322073262,20.104818703550471,19.894194765404137,19.683780194989556,19.473574680283285,19.263577909881583,19.053789572998898,18.844209359466294,18.634836959729956,18.425672064849643,18.2167143664972,18.007963556955012]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",15.000016245507265,14.232143091382987,17.422589831876962,20.354024289310559,19.666058190439674,18.977369328711418,18.252612529711421,15.102658602670262,14.670849795102578,26.304139436959609,25.845222231676182,25.372853633610358,25.266019657898827,25.159239072480023,25.052511837341207,24.945837912509649,24.839217258052543,24.732649834076952,24.626135600729743,24.519674518197579,24.413266546706833,24.306911646523567,24.200609777953453,24.094360901341751,23.988164977073239,23.882021965572175,23.775931827302248,23.669894522766519,23.563910012507378,23.457978257106511,23.352099217184811,23.246272853402381]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L223 * 1 + L320) +L255) * 1000 / (L95 * 8760)) + L287 + 0)-L387","v":18.519419950018598},16.471025328086455,18.403663705017614,20.187691705725854,18.420757427620632,16.691585599100286,14.971976884897819,11.244888578594479,9.9373564347544185,20.715858487491463,19.422811008863452,18.136704961178356,17.864524390014196,17.593157918265277,17.322601898895901,17.052852706622055,16.783906737749525,16.515760410013382,16.248410162418967,15.981852455084216,15.716083769083456,15.451100606292554,15.186899489235415,14.923476960931882,14.660829584746947,14.398953944241304,14.137846643023213,13.877504304601652,13.617923572240811,13.359101108815782,13.101033596669584,12.843717737471382]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",18.519419950018598,17.233866720223595,19.85586955903262,22.253719774518757,21.123216791641266,20.006821890538106,18.866460378212004,15.272075820409045,14.486095157600834,25.773881331849669,24.978192930659976,24.177846540258024,23.940412559567275,23.703334196421249,23.466610652476735,23.230241131778399,22.99422484074984,22.758560988184755,22.52324878523801,22.28828744541693,22.053676184572499,21.819414220890611,21.585500774883428,21.351935069380716,21.118716329521238,20.885843782744175,20.653316658780639,20.421134189645109,20.189295609627035,19.957800155282388,19.726647065425322,19.49583558111976]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",18.519419950018598,17.662017024843585,20.676622436668438,23.430689062319423,22.663233210425222,21.895980159459072,21.08640736458441,17.627245846262959,17.140709169109194,28.718549545740213,28.203486767417111,27.674301610229808,27.554333814038909,27.434455926263858,27.31466784587133,27.194969471979345,27.075360703856955,26.955841440923983,26.836411582750721,26.717071029057646,26.597819679715151,26.478657434743283,26.359584194311413,26.240599858738001,26.121704328490306,26.002897504184102,25.884179286583421,25.765549576600222,25.647008275294205,25.528555283872439,25.410190503689172,25.291913836245495]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L226 * 1 + L323) +L258) * 1000 / (L98 * 8760)) + L290 + 0)-L387","v":19.767339532618795},17.640352914304202,19.469441792856514,21.154893965504428,19.324086373090573,17.533855570764068,15.753882238617114,11.910640810706608,10.558037527146121,21.292774631974424,19.957214578127669,18.629797646756295,18.341060356029075,18.053473413073672,17.76702995696899,17.481723181245677,17.197546333347013,16.914492714096166,16.63255567716978,16.351728628577753,16.072005026149149,15.793378379024187,15.515842247152163,15.239390240795261,14.964016020038191,14.689713294303525,14.41647582187268,14.144297409412497,13.87317191150729,13.603093230196308,13.334055314516583,13.06605216005101]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",19.767339532618795,18.432470766014355,20.976429185106326,23.297546264982614,22.125037357477947,20.967834499596684,19.785473038020541,16.077519996159545,15.261872615317001,26.520335310132555,25.69566246875284,24.866666686560599,24.616318809970267,24.366470629740391,24.117120651265719,23.868267385895564,23.619909350904258,23.372045069461656,23.124673070603833,22.877791889204065,22.63140006594384,22.385496147284133,22.140078685436812,21.895146238336217,21.650697369610949,21.40673064855574,21.163244650103607,20.920237954798029,20.677709148765423,20.435656823687694,20.194079576774982,19.952976010738581]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",19.767339532618795,18.877646668608797,21.829418414271473,24.520170861655963,23.724105185932363,22.928598806204789,22.088590086539114,18.519699065724652,18.013450846497555,29.571344828030519,29.036109720828627,28.486535281541169,28.359502852224754,28.232597328432146,28.105818520090146,27.979166237504977,27.852640291361293,27.726240492721239,27.599966653023525,27.47381858408249,27.34779609808713,27.221899007600225,27.09612712555737,26.970480265266048,26.844958240404711,26.719560865021897,26.594287953535243,26.469139320730619,26.344114781761196,26.219214152146552,26.094437247771747,25.969783884886422]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L229 * 1 + L326) +L261) * 1000 / (L101 * 8760)) + L293 + 0)-L387","v":21.061273269591378},18.855427401826361,20.579330017109704,22.164331995522268,20.268934563411964,18.416782434502444,16.575345574827899,12.611628248332023,11.213024257532384,21.902937259978795,20.523680138988929,19.153646608616164,18.847385466972,18.542648012599692,18.2394229029141,17.937698907632893,17.637464907390115,17.338709892370201,17.041422960962183,16.745593318433613,16.451210275624017,16.158263247657388,15.866741752673565,15.576635410578014,15.287933941809801,15.000627166127428,14.714705001412197,14.430157462488861,14.146974659963247,13.865146799076507,13.584664178575864,13.30551718960141]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",21.061273269591378,19.679753221267248,22.146696438653869,24.391595184260993,23.178827231932086,21.982320579609102,20.759091225088952,16.933867488397517,16.089617186666359,27.319624611208738,26.46664291387026,25.609483638842896,25.34532736980001,25.081829844570198,24.818988602093128,24.556801193552577,24.295265182300323,24.034378143780707,23.774137665455694,23.514541346730482,23.255586798879751,22.99727164497433,22.739593519808508,22.482550069827816,22.226138953057415,21.970357839030914,21.715204408719824,21.460676354463409,21.20677137989918,20.953487199893786,20.700821540474497,20.4487721387611]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",21.061273269591378,20.141081734728608,23.030399647821717,25.65790772388047,24.834631631997777,24.01216639993423,23.142780718609238,19.460764930802675,18.935998395557569,30.475041168641351,29.920628497180218,29.35155678817339,29.217016592966633,29.082644363047294,28.948439784069826,28.814402542472628,28.680532325475561,28.546828821077483,28.413291718053898,28.279920705954471,28.146715475100653,28.013675716583307,27.880801122260266,27.748091384754009,27.615546197449241,27.483165254490572,27.350948250780164,27.218894881975331,27.087004844486273,26.955277835473716,26.823713552846595,26.692311695259761]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L232 * 1 + L329) +L264) * 1000 / (L104 * 8760)) + L296 + 0)-L387","v":22.791928861230193},20.48107884339197,22.064702625753817,23.515697560718444,21.534245628431908,19.599570282572969,17.67617910247197,13.551349961592765,12.091401477925002,22.721510305459017,21.28392262164882,19.856969578584163,19.529722001039609,19.20442619831142,18.881064761109858,18.559620486579458,18.240076375248258,17.922415628030986,17.60662164328512,17.292678013918625,16.980568524548428,16.670277148708543,16.361788046106838,16.055085559929466,15.750154214192003,15.446978711136328,15.145543928672364,14.845834917863725,14.547836900456467,14.251535266450011,13.956915571709434,13.663963535618336]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",22.791928861230193,21.347683116340889,23.711336652099135,25.85405742789969,24.587215506900183,23.337937081638849,22.059870683855436,18.077775419566763,17.195133591070856,28.386963593369632,27.496016266083263,26.601101114207847,26.320144704588795,26.040028643154059,25.760749165277605,25.48230252878647,25.204685013793569,24.927892922532074,24.651922579191186,24.376770329753484,24.102432541833608,23.828905604518425,23.556185928208592,23.284269944461563,23.013154105835909,22.742834885737061,22.473308778264428,22.204572298059777,21.936621980157046,21.669454379833375,21.403066072461559,21.137453653363647]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",22.791928861230193,21.830704212094155,24.636274178435457,27.179002767171085,26.319141378639205,25.460438862797943,24.551595900413474,20.718230152746109,20.168553362024319,31.682249200178443,31.102061731112403,30.506796323589725,30.36316777395837,30.219754344471252,30.076555552194637,29.933570915639283,29.790799954754984,29.64824219092527,29.50589714696201,29.363764347100076,29.221843316992096,29.080133583703141,28.938634675705462,28.797346122873293,28.656267456477611,28.515398209180979,28.374737915032391,28.234286109462079,28.094042329276466,27.954006112653044,27.814176999135302,27.674554529627688]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L235 * 1 + L332) +L267) * 1000 / (L107 * 8760)) + L299 + 0)-L387","v":25.794880992185508},23.29994352621928,24.638671417550107,25.856006866970972,23.724230969388611,21.645565870381247,19.57937459134488,15.175157138525998,13.608447699077471,24.134589347400837,22.595701860669383,21.069998075285181,20.712434258441057,20.357355989479654,20.004737441332441,19.654553143517603,19.306777976007144,18.961387163220063,18.618356268138708,18.277661186545256,17.93927814137561,17.603183677187786,17.269354654742202,16.937768245691167,16.608401927375049,16.281233477722619,15.956240970253159,15.633402769177906,15.312697524598665,14.994104167801227,14.677601906641462,14.363170221021996]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",25.794880992185508,24.196476755649378,26.341682525791157,28.273785293430848,26.880482594739934,25.510062415933945,24.110709070736561,19.852214101500692,18.882223217728011,29.989240893118406,29.015962659851922,28.041144622144774,27.738054584834291,27.436021662751106,27.135040335024836,26.835105119162559,26.536210570715902,26.238351282951665,25.941521886525695,25.645717049160375,25.350931475325226,25.057159905920962,24.764397117966709,24.472637924290442,24.181877173222713,23.892109748293318,23.603330567931295,23.315534585167772,23.028716787342027,22.742872195810403,22.457995865658276,22.174082885414879]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",25.794880992185508,24.760356488844494,27.418722219142992,29.812672230063477,28.887631132033118,27.964444608378393,26.985647187269102,22.889244642308789,22.295048777650791,33.763536612266122,33.137468791455696,32.495667469093704,32.338635847692153,32.181878551558839,32.025394862475238,31.869184064727875,31.7132454450973,31.557578292847335,31.402181899714208,31.247055559895873,31.092198570041248,30.937610229239649,30.783289839010205,30.629236703291294,30.47545012843014,30.32192942317235,30.168673898651591,30.015682868379258,29.862955648234262,29.710491556452801,29.558289913618211,29.406350042650899]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L238 * 1 + L335) +L270) * 1000 / (L110 * 8760)) + L302 + 0)-L387","v":30.389058561185461},27.61397315557835,28.579365845071166,29.440383578181439,27.079768666110223,24.781847883667368,22.498089526341829,17.666585483381716,15.937212811975202,26.304855630859798,24.611436293038032,22.934983391307952,22.534542273806967,22.137279260413141,21.743156666097519,21.352137399296193,20.964184950273712,20.579263379759205,20.197337307847935,19.818371903160777,19.442332872254987,19.06918644927925,18.698899385866536,18.331438941258501,17.966772872655092,17.604869425783523,17.245697325680801,16.889225767684113,16.535424408623726,16.184263358213045,15.835713170630703,15.489744836289704]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",30.389058561185461,28.664462181130936,30.570428706601923,32.261037036227087,30.753363825710313,29.26934058102065,27.747867461323736,23.076826975762266,24.899447587339417,33.046014813702705,31.986833916697641,30.924838028093447,30.5829464572994,30.242417004317289,29.903241545184013,29.565412020412367,29.228920434352688,28.893758854562041,28.5599194111808,28.22739429631682,27.896175763436585,27.566256126763722,27.237627760684504,26.910283099160267,26.58421463514685,26.259414920020646,25.935876563011433,25.613592230641792,25.292554646173009,24.972756589057379,24.654190894396919,24.336850452408228]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",30.389058561185461,29.243306338027502,31.677305319889797,33.844401918366628,32.820431117767811,31.799353299743679,30.714256761058536,26.21568064924228,25.554030667948382,36.953989766524082,36.258342364654567,35.545934706141651,35.369745661816268,35.193908292230056,35.0184215455144,34.843284373991409,34.668495734153034,34.494054586640395,34.319959896223111,34.146210631778878,33.972805766273076,33.799744276738572,33.62702514425559,33.454647353931648,33.282609894881794,33.110911760208765,32.939551946983372,32.768529456224954,32.59784329288199,32.42749246581279,32.257475987766284,32.087792875363021]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L241 * 1 + L338) +L273) * 1000 / (L113 * 8760)) + L305 + 0)-L387","v":37.256551129312555},34.059220934027856,34.463919145348179,34.79040757994418,32.086123619498352,29.459276923491842,26.849505887401591,21.379779796005607,19.406961071692862,29.537591929733932,27.613271488990588,25.711727696628191,25.250230254745681,24.792849241978079,24.33952982675849,23.890218147036911,23.444861288946143,23.003407266028503,22.565804999006421,22.13200429608009,21.701955833736491,21.275611138054227,20.852922566489298,20.433843290127481,20.018327276389428,19.606329272175032,19.197804787434105,18.79271007915089,18.39100213573024,17.992638661773775,17.597578063234725,17.205779432940499]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",37.256551129312555,35.27816521658071,36.770164401894746,38.051951509078719,36.326508151590701,34.630285465215316,32.888843710739557,27.595187612486612,26.387873605920092,37.257332193950461,36.046270389193111,34.833457256881928,34.439760935667515,34.047828311262933,33.65764755853435,33.269206957824878,32.8824948937811,32.497499854195347,32.114210428863224,31.732615308456452,31.352703283410456,30.974463242826754,30.597884173389808,30.222955158297999,29.849665376208783,29.478004100197509,29.10796069672994,28.739524624648087,28.372685434169291,28.007432765898226,27.643756349851781,27.281646004496459]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",37.256551129312555,35.944576252281657,38.04325122960001,39.871323989403315,38.699575566493962,37.532289880843052,36.288431535506859,31.18876832210664,30.426441026850469,41.724127669548309,40.924646704018009,40.106878863249449,39.903099873654526,39.69977835747104,39.496912775919562,39.294501597114234,39.092543296024054,38.891036354434711,38.689979260910427,38.489370510756245,38.289208605980441,38.089492055257296,37.890219373890005,37.691389083773892,37.492999713359907,37.295049797618248,37.097537878002406,36.900462502413205,36.703822225163343,36.507615606941968,36.311841214779577,36.116497622013149]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L244 * 1 + L341) +L276) * 1000 / (L116 * 8760)) + L308 + 0)-L387","v":47.244861127802437},43.426801230953686,43.011000041159299,42.556411998020486,39.349204567008556,36.241660050859892,33.156159704025221,26.759077510353819,24.431552377840383,34.217230628552699,31.957190230099911,29.728676272368624,29.180554074056129,28.637858828202155,28.100510333538878,27.568429961372296,27.041540617226865,26.519766703607097,26.003034083838742,25.491270046952767,24.984403273577669,24.482363802806134,23.985083000004003,23.492493525530197,23.004529304337829,22.521125496427636,22.04221846812591,21.567745764160311,21.097646080507761,20.631859237989637,20.170326156590399,19.712988830476604]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",47.244861127802437,44.894293042299282,45.781652663732459,46.466758395132565,44.422621305567262,42.416068554239175,40.353269894752259,34.154020847853793,32.721586658790962,43.367703966489039,41.935034433077298,40.502304970724211,40.034551766077541,39.569125691802263,39.106009424347192,38.645185811681515,38.18663787117714,37.730348787522551,37.276301910667243,36.824480753796522,36.374868991335923,35.927450456984886,35.482209141779123,35.039129192181129,34.59819490819865,34.159390741530075,33.722701293737018,33.288111314442972,32.855605699558005,32.425169489528948,31.996787867614579,31.570446158185536]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",47.244861127802437,45.689366291395913,47.29879328952709,48.63245121559784,47.244455705213255,45.863312845516155,44.387461798284995,38.413332916935104,37.503688796229852,48.651815252555728,47.700578966347635,46.728909503931284,46.485680466955785,46.243057986182244,46.001039795522708,45.759623640163312,45.51880727649425,45.278588472040248,45.038965005391596,44.799934666135634,44.561495254788824,44.323644582729294,44.086380472129839,43.849700755891476,43.613603277577411,43.378085891347673,43.14314646189397,42.908782864375191,42.674992984353395,42.441774717730191,42.209125970683601,41.977044659605419]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L247 * 1 + L344) +L279) * 1000 / (L119 * 8760)) + L311 + 0)-L387","v":89.252514541221998},82.763038589571607,78.85038428614186,75.077314035592934,69.726547091558132,64.576056286319002,59.475167699293316,49.18594663003649,45.360517217345539,53.69290774222906,50.021548310798565,46.42124928534507,45.542699864333997,44.67370933910049,43.814122548030852,42.963787669585265,42.122556132904052,41.290282531269767,40.466824538319166,39.652042826903468,38.845800990500223,38.047965467083181,37.258405465361164,36.476992893300455,35.703602288848401,34.938110752779785,34.180397883590388,33.430345714365224,32.687838651552013,31.952763415573159,31.225008983212003,30.504466531712097]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",89.252514541221998,85.301968476328398,83.617328320800056,81.769137366505518,78.362023493677611,75.030524593507337,71.599411836535992,61.590610525778679,59.199055282072102,68.895351025623995,66.521862106765425,64.157037861234258,63.40029022314458,62.647681930663566,61.899179113618814,61.154748270356222,60.414356262741407,59.677970311242589,58.945557990092773,58.21708722253036,57.492526276116116,56.771843758125513,56.055008611014749,55.341990107959255,54.632757848463321,53.927281754039328,53.22553206395564,52.527479331051516,51.833094417618121,51.142348491344187,50.455213021325442,49.771659774136182]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",89.252514541221998,86.650329849841341,86.182274758337485,85.419348018407177,83.104699806222115,80.80821712299857,78.342240353913226,68.687064730316209,67.145795635401484,77.653770722447859,76.054050473622539,74.425760328481957,74.029124094150376,73.633575618127892,73.239110431844281,72.845724091172087,72.453412176259647,72.062170291365561,71.671994064694545,71.282879148234557,70.894821217595279,70.507815971848018,70.121859133366655,69.736946447670149,69.353073683266217,68.970236631496206,68.588431106381293,68.20765294446997,67.827898004686645,67.449162168181587,67.071441338181998,66.69473143984419]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",1,1,0.8,0.6,0.6,0.6,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",{"$f":"L$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*L84/L383)","v":21.371080491348646},{"$f":"M$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*M84/M383)","v":21.420488820330107},{"$f":"N$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*N84/N383)","v":16.599941313618508},{"$f":"O$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*O84/O383)","v":12.002465084164692},{"$f":"P$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*P84/P383)","v":12.03947710232087},{"$f":"Q$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Q84/Q383)","v":12.078685019429804},{"$f":"R$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*R84/R383)","v":12.078685019429804},12.078685019429804,12.078685019429804,{"$f":"U$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*U84/U383)","v":0},{"$f":"V$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*V84/V383)","v":0},{"$f":"W$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*W84/W383)","v":0},{"$f":"X$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*X84/X383)","v":0},{"$f":"Y$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Y84/Y383)","v":0},{"$f":"Z$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Z84/Z383)","v":0},{"$f":"AA$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AA84/AA383)","v":0},{"$f":"AB$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AB84/AB383)","v":0},{"$f":"AC$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AC84/AC383)","v":0},{"$f":"AD$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AD84/AD383)","v":0},{"$f":"AE$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AE84/AE383)","v":0},{"$f":"AF$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AF84/AF383)","v":0},{"$f":"AG$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AG84/AG383)","v":0},{"$f":"AH$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AH84/AH383)","v":0},{"$f":"AI$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AI84/AI383)","v":0},{"$f":"AJ$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AJ84/AJ383)","v":0},{"$f":"AK$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AK84/AK383)","v":0},{"$f":"AL$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AL84/AL383)","v":0},{"$f":"AM$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AM84/AM383)","v":0},{"$f":"AN$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AN84/AN383)","v":0},{"$f":"AO$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AO84/AO383)","v":0},{"$f":"AP$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AP84/AP383)","v":0},{"$f":"AQ$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AQ84/AQ383)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",{"$f":"L$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*L85/L384)","v":21.371080491348646},{"$f":"M$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*M85/M384)","v":21.420488820330107},{"$f":"N$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*N85/N384)","v":16.599941313618508},{"$f":"O$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*O85/O384)","v":12.002465084164692},{"$f":"P$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*P85/P384)","v":12.03947710232087},{"$f":"Q$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Q85/Q384)","v":12.078685019429804},{"$f":"R$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*R85/R384)","v":12.078685019429804},12.078685019429804,12.078685019429804,{"$f":"U$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*U85/U384)","v":0},{"$f":"V$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*V85/V384)","v":0},{"$f":"W$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*W85/W384)","v":0},{"$f":"X$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*X85/X384)","v":0},{"$f":"Y$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Y85/Y384)","v":0},{"$f":"Z$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Z85/Z384)","v":0},{"$f":"AA$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AA85/AA384)","v":0},{"$f":"AB$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AB85/AB384)","v":0},{"$f":"AC$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AC85/AC384)","v":0},{"$f":"AD$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AD85/AD384)","v":0},{"$f":"AE$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AE85/AE384)","v":0},{"$f":"AF$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AF85/AF384)","v":0},{"$f":"AG$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AG85/AG384)","v":0},{"$f":"AH$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AH85/AH384)","v":0},{"$f":"AI$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AI85/AI384)","v":0},{"$f":"AJ$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AJ85/AJ384)","v":0},{"$f":"AK$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AK85/AK384)","v":0},{"$f":"AL$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AL85/AL384)","v":0},{"$f":"AM$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AM85/AM384)","v":0},{"$f":"AN$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AN85/AN384)","v":0},{"$f":"AO$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AO85/AO384)","v":0},{"$f":"AP$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AP85/AP384)","v":0},{"$f":"AQ$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AQ85/AQ384)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",{"$f":"L$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*L86/L385)","v":21.371080491348646},{"$f":"M$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*M86/M385)","v":21.420488820330107},{"$f":"N$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*N86/N385)","v":16.599941313618508},{"$f":"O$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*O86/O385)","v":12.002465084164692},{"$f":"P$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*P86/P385)","v":12.03947710232087},{"$f":"Q$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Q86/Q385)","v":12.078685019429804},{"$f":"R$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*R86/R385)","v":12.078685019429804},12.078685019429804,12.078685019429804,{"$f":"U$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*U86/U385)","v":0},{"$f":"V$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*V86/V385)","v":0},{"$f":"W$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*W86/W385)","v":0},{"$f":"X$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*X86/X385)","v":0},{"$f":"Y$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Y86/Y385)","v":0},{"$f":"Z$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*Z86/Z385)","v":0},{"$f":"AA$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AA86/AA385)","v":0},{"$f":"AB$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AB86/AB385)","v":0},{"$f":"AC$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AC86/AC385)","v":0},{"$f":"AD$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AD86/AD385)","v":0},{"$f":"AE$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AE86/AE385)","v":0},{"$f":"AF$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AF86/AF385)","v":0},{"$f":"AG$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AG86/AG385)","v":0},{"$f":"AH$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AH86/AH385)","v":0},{"$f":"AI$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AI86/AI385)","v":0},{"$f":"AJ$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AJ86/AJ385)","v":0},{"$f":"AK$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AK86/AK385)","v":0},{"$f":"AL$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AL86/AL385)","v":0},{"$f":"AM$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AM86/AM385)","v":0},{"$f":"AN$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AN86/AN385)","v":0},{"$f":"AO$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AO86/AO385)","v":0},{"$f":"AP$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AP86/AP385)","v":0},{"$f":"AQ$386*('[13]WACC Calc'!$C$1017/(1-$L$74)*AQ86/AQ385)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$397:$I$402,L397:L402)","v":0.82959247610125941},0.82903124910890336,0.83675966828581705,0.84565166590291807,0.84490381726270036,0.84411408898221674,0.84411408898221674,0.87334009250042921,0.87065371014645154,0.86800474731826704,0.8653927527419647,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$397:$I$402,L404:L409)","v":0.82959247610125941},0.82903124910890336,0.83675966828581705,0.84565166590291807,0.84490381726270036,0.84411408898221674,0.84411408898221674,0.87334009250042921,0.87065371014645154,0.86800474731826704,0.8653927527419647,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$397:$I$402,L411:L416)","v":0.82959247610125941},0.82903124910890336,0.83675966828581705,0.84565166590291807,0.84490381726270036,0.84411408898221674,0.84411408898221674,0.87334009250042921,0.87065371014645154,0.86800474731826704,0.8653927527419647,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574,0.86281728392395574]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$74*L390*(1-0/2)-0)/(1-L$74)","v":1.0590666531800914},1.0592611856711127,1.0565823611408978,1.0535002170705479,1.0537594363541354,1.054033171957955,1.054033171957955,1.0439028550907481,1.0448340088988735,1.0457521923515729,1.0466575618694025,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",1.0590666531800914,1.0592611856711127,1.0565823611408978,1.0535002170705479,1.0537594363541354,1.054033171957955,1.054033171957955,1.0439028550907481,1.0448340088988735,1.0457521923515729,1.0466575618694025,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",1.0590666531800914,1.0592611856711127,1.0565823611408978,1.0535002170705479,1.0537594363541354,1.054033171957955,1.054033171957955,1.0439028550907481,1.0448340088988735,1.0457521923515729,1.0466575618694025,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826,1.0475502708294826]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Low)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,null,1,{"$f":"1/((1+L$78)*(1+L$57))^$K397","v":0.93375093074088766},0.93351286266646694,0.93677835511378305,0.94050163394435071,0.94018987218773786,0.93986037822747659,0.93986037822747659,0.95187069522957335,0.95078218768831169,0.94970583165026878,0.94864155306785236,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,{"$f":"1/((1+AB$78)*(1+AB$57))^$K397","v":0.94758927896234157},0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K397+1","v":2},0.871890800659474,0.87144626476374198,0.87755368660968502,0.88454332345199349,0.8839569957643949,0.88333753056189523,0.88333753056189523,0.90605782043683125,0.90398676842537196,0.90194116667052859,0.89992079620698695,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K398+1","v":3},0.81412884662020157,0.81350629727960078,0.82207329906625703,0.83191444100116629,0.83108741486718329,0.83021394557642803,0.83021394557642803,0.86244988745739848,0.85949451732476234,0.85657878579244806,0.85370226175185449,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K399+1","v":4},0.76019356827461859,0.75941859237067788,0.77010047288224925,0.78241689106349799,0.78137997036081452,0.78028519289918719,0.78028519289918719,0.82094077397474119,0.81719207748814715,0.81349786813499425,0.80985743944581734,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K400+1","v":5},0.70983145191966168,0.70892702412609032,0.72141345425897996,0.73586436447087888,0.7346455344635926,0.73335913652352969,0.73335913652352969,0.78142946526564094,0.77697167119573685,0.77258366940286538,0.76826441911943433,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K401+1","v":6},0.66280577889913972,0.66179249571356602,0.67580450903767963,0.6920816371462829,0.69070629115061755,0.68925519542958014,0.68925519542958014,0.74381980837527939,0.73873082531132628,0.73372721626966464,0.72880755172023171,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$79)*(1+L$57))^$K404","v":0.93375093074088766},0.93351286266646694,0.93677835511378305,0.94050163394435071,0.94018987218773786,0.93986037822747659,0.93986037822747659,0.95187069522957335,0.95078218768831169,0.94970583165026878,0.94864155306785236,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,{"$f":"1/((1+AB$79)*(1+AB$57))^$K404","v":0.94758927896234157},0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157]
[null,null,null,null,null,null,null,null,null,null,2,0.871890800659474,0.87144626476374198,0.87755368660968502,0.88454332345199349,0.8839569957643949,0.88333753056189523,0.88333753056189523,0.90605782043683125,0.90398676842537196,0.90194116667052859,0.89992079620698695,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049]
[null,null,null,null,null,null,null,null,null,null,3,0.81412884662020157,0.81350629727960078,0.82207329906625703,0.83191444100116629,0.83108741486718329,0.83021394557642803,0.83021394557642803,0.86244988745739848,0.85949451732476234,0.85657878579244806,0.85370226175185449,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748]
[null,null,null,null,null,null,null,null,null,null,4,0.76019356827461859,0.75941859237067788,0.77010047288224925,0.78241689106349799,0.78137997036081452,0.78028519289918719,0.78028519289918719,0.82094077397474119,0.81719207748814715,0.81349786813499425,0.80985743944581734,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378]
[null,null,null,null,null,null,null,null,null,null,5,0.70983145191966168,0.70892702412609032,0.72141345425897996,0.73586436447087888,0.7346455344635926,0.73335913652352969,0.73335913652352969,0.78142946526564094,0.77697167119573685,0.77258366940286538,0.76826441911943433,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981]
[null,null,null,null,null,null,null,null,null,null,6,0.66280577889913972,0.66179249571356602,0.67580450903767963,0.6920816371462829,0.69070629115061755,0.68925519542958014,0.68925519542958014,0.74381980837527939,0.73873082531132628,0.73372721626966464,0.72880755172023171,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$80)*(1+L$57))^$K411","v":0.93375093074088766},0.93351286266646694,0.93677835511378305,0.94050163394435071,0.94018987218773786,0.93986037822747659,0.93986037822747659,0.95187069522957335,0.95078218768831169,0.94970583165026878,0.94864155306785236,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,{"$f":"1/((1+AB$80)*(1+AB$57))^$K411","v":0.94758927896234157},0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157,0.94758927896234157]
[null,null,null,null,null,null,null,null,null,null,2,0.871890800659474,0.87144626476374198,0.87755368660968502,0.88454332345199349,0.8839569957643949,0.88333753056189523,0.88333753056189523,0.90605782043683125,0.90398676842537196,0.90194116667052859,0.89992079620698695,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049,0.89792544160437049]
[null,null,null,null,null,null,null,null,null,null,3,0.81412884662020157,0.81350629727960078,0.82207329906625703,0.83191444100116629,0.83108741486718329,0.83021394557642803,0.83021394557642803,0.86244988745739848,0.85949451732476234,0.85657878579244806,0.85370226175185449,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748,0.85086452177182748]
[null,null,null,null,null,null,null,null,null,null,4,0.76019356827461859,0.75941859237067788,0.77010047288224925,0.78241689106349799,0.78137997036081452,0.78028519289918719,0.78028519289918719,0.82094077397474119,0.81719207748814715,0.81349786813499425,0.80985743944581734,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378,0.80627009868040378]
[null,null,null,null,null,null,null,null,null,null,5,0.70983145191966168,0.70892702412609032,0.72141345425897996,0.73586436447087888,0.7346455344635926,0.73335913652352969,0.73335913652352969,0.78142946526564094,0.77697167119573685,0.77258366940286538,0.76826441911943433,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981,0.76401290145745981]
[null,null,null,null,null,null,null,null,null,null,6,0.66280577889913972,0.66179249571356602,0.67580450903767963,0.6920816371462829,0.69070629115061755,0.68925519542958014,0.68925519542958014,0.74381980837527939,0.73873082531132628,0.73372721626966464,0.72880755172023171,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086,0.72397043441000086]
[]
[]
[]
[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,"Wind Speed Classes",null,null,null,null,"Lopez et al., 2021"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"https://sam.nrel.gov/"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Stehly et al., 2019;2020"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Stehly et al., 2019;2020"]
[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 ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"https://sam.nrel.gov/"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL 2015 Cost and Scaling Model*; ","Eberle et al., 2019"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Wiser et al., 2019"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/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"]
[null,null,null,null,null,null,null,"*NREL's 2015 Cost and Scaling Model is used as an internal reference and is not publicly available."]

{"sheet":"Land-Based Wind","index":13,"n_rows":438,"n_cols":43,"rows_kept":438,"cut":false,"hidden":false,"merged":[[6,6,6,22],[8,7,24,7],[8,9,8,10],[8,11,8,14],[11,9,12,9],[11,10,12,10],[11,11,12,11],[11,12,12,12],[27,7,85,7],[27,9,27,13],[28,9,28,12],[30,24,30,26],[33,24,33,26],[44,9,44,12],[45,9,45,12],[48,13,49,13],[56,9,83,9],[88,6,88,19],[91,7,312,7],[91,9,120,9],[123,9,152,9],[155,9,184,9],[187,9,216,9],[219,9,248,9],[251,9,280,9],[283,9,312,9],[423,7,423,11],[423,12,423,26],[316,7,345,7],[316,9,345,9],[349,7,378,7],[349,9,378,9],[382,7,388,7],[382,9,388,9],[395,9,401,9],[419,6,419,19],[421,7,421,11],[422,7,422,11],[422,12,422,26],[430,7,430,11],[424,7,424,11],[424,12,424,26],[425,7,425,11],[425,12,425,26],[426,7,426,11],[426,12,426,26],[427,7,427,11],[427,12,427,26],[428,7,428,11],[428,12,428,26],[429,7,429,11],[435,7,435,11],[435,12,435,26],[436,7,436,11],[436,12,436,26],[431,7,431,11],[431,12,431,26],[432,7,432,11],[433,7,433,11],[433,12,433,26],[434,7,434,11],[434,12,434,26]]}
["Land-Based Wind",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/land-based_wind"]
[]
[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,"                           Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Land-Based Wind Classes"]
[null,null,null,null,null,null,null,null,null,"Wind Classes","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)"]
[]
[null,null,null,null,null,null,null,null,null,"Class1","> 9.0",9.5]
[null,null,null,null,null,null,null,null,null,"Class2","8.8 - 9.0",8.9,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,"Class3","8.6 - 8.8",8.6999999999999993]
[null,null,null,null,null,null,null,null,null,"Class4","8.4 - 8.6",8.5]
[null,null,null,null,null,null,null,null,null,"Class5","8.1 - 8.4",8.1999999999999993]
[null,null,null,null,null,null,null,null,null,"Class6","7.6 - 8.1",7.8]
[null,null,null,null,null,null,null,null,null,"Class7","7.1 - 7.6",7.4]
[null,null,null,null,null,null,null,null,null,"Class8","6.5 - 7.1",6.8]
[null,null,null,null,null,null,null,null,null,"Class9","5.9 - 6.5",6.2]
[null,null,null,null,null,null,null,null,null,"Class10","0 - 5.9",5.2]
[null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,"Wind speeds presented in table are assumed to be 110 meters above the surface "]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L57","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S30","v":20},null,null,null,null,20]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L59","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L62","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"N31","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L66","v":0.09}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L69","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L72","v":0.67100000000000004}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L74","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L76","v":4.9541383999999994E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L79","v":2.3942813658536677E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K51:K53,L51:L53,M51:M53)+SUMPRODUCT(K51:K53,O51:O53,N51:N53)","v":1.0436853438952485}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(R50:W50,R52:W52)","v":0.8756324114719588}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N37 * N42) / (1 - N37)","v":1.0431082915258791}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L82","v":7.993085090454996E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L85","v":6.3508283669424431E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N34+N46","v":0.11}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated",null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost",null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,0,0.8,{"$f":"1+((1+N33)^(J51+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-M51","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J51+0.5)-1)","v":1.0535653752852738},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,1,0.1,{"$f":"1+((1+N33)^(J52+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-M52","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J52+0.5)-1)","v":1.1694575665666542},null,"Depreciation",{"$f":"1/((1+N39)*(1+N29))^R49","v":0.95279711238142084},{"$f":"1/((1+N39)*(1+N29))^S49","v":0.90782233736237383},{"$f":"1/((1+N39)*(1+N29))^T49","v":0.86497050159422173},{"$f":"1/((1+N39)*(1+N29))^U49","v":0.82414139621408367},{"$f":"1/((1+N39)*(1+N29))^V49","v":0.7852395425067713},{"$f":"1/((1+N39)*(1+N29))^W49","v":0.74817396862815966}]
[null,null,null,null,null,null,null,null,null,2,0.1,{"$f":"1+((1+N33)^(J53+0.5)-1)","v":1.1030199011803914},0.8,{"$f":"1-M53","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J53+0.5)-1)","v":1.2980978988889862},null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L75 / (1 - (1 / (1 + L75)^$N$30))","v":7.993085090454996E-2},7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2,7.993085090454996E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2,6.3508283669424431E-2]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Class 1 - Advanced",0.50136800000000004,0.50747636363636373,0.5135847272727273,0.51969309090909099,0.52580145454545457,0.53190981818181815,0.53801818181818184,0.54412654545454542,0.550234909090909,0.55634327272727269,0.56245163636363626,0.56855999999999995,0.56912856000000001,0.56969711999999995,0.57026568,0.57083423999999994,0.57140279999999999,0.57197136000000004,0.57253991999999998,0.57310847999999992,0.57367703999999997,0.57424559999999991,0.57481415999999996,0.57538272000000001,0.57595127999999995,0.57651984000000001,0.57708839999999983,0.57765696,0.57822551999999994,0.57879407999999999,0.57936264000000004,0.57993119999999998]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0.50136800000000004,0.50509190909090917,0.5088158181818182,0.51253972727272734,0.51626363636363637,0.51998754545454551,0.52371145454545465,0.52743536363636367,0.5311592727272727,0.53488318181818184,0.53860709090909087,0.54233100000000001,0.54260216550000007,0.54287333100000001,0.54314449650000007,0.54341566199999991,0.54368682749999997,0.54395799300000003,0.54422915849999998,0.54450032400000004,0.54477148949999998,0.54504265499999993,0.54531382049999999,0.54558498599999994,0.5458561515,0.54612731700000006,0.5463984825,0.54666964799999995,0.54694081350000001,0.54721197899999996,0.54748314450000002,0.54775430999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0.50136800000000004,0.50206136363636367,0.5027547272727273,0.50344809090909093,0.50414145454545445,0.50483481818181819,0.50552818181818182,0.50622154545454545,0.50691490909090908,0.50760827272727271,0.50830163636363634,0.50899499999999998,0.50912224875000001,0.50924949749999993,0.50937674624999996,0.50950399499999999,0.50963124375000002,0.50975849249999994,0.50988574124999997,0.51001298999999989,0.51014023874999992,0.51026748749999995,0.51039473624999998,0.5105219849999999,0.51064923374999993,0.51077648249999996,0.51090373124999999,0.51103097999999991,0.51115822874999994,0.51128547749999986,0.51141272624999989,0.51153997499999992]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0.45713399999999998,0.46333909090909092,0.46954418181818186,0.47574927272727269,0.48195436363636368,0.48815945454545456,0.4943645454545455,0.50056963636363638,0.50677472727272732,0.51297981818181815,0.51918490909090909,0.52539000000000002,0.52617808499999996,0.52696617000000001,0.52775425499999995,0.52854234,0.52933042500000005,0.5301185100000001,0.53090659500000004,0.53169467999999998,0.53248276500000002,0.53327084999999996,0.53405893500000001,0.53484702000000006,0.53563510500000011,0.53642319000000005,0.53721127499999999,0.53799936000000004,0.53878744499999998,0.53957553000000003,0.54036361499999996,0.54115170000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0.45713399999999998,0.46089218181818181,0.46465036363636364,0.46840854545454547,0.47216672727272724,0.47592490909090907,0.47968309090909095,0.48344127272727272,0.48719945454545449,0.49095763636363632,0.49471581818181815,0.49847399999999997,0.49884785549999994,0.49922171099999996,0.49959556649999992,0.49996942199999994,0.50034327749999996,0.50071713299999998,0.5010909885,0.50146484400000002,0.50183869949999993,0.50221255499999995,0.50258641049999997,0.50296026599999999,0.50333412150000001,0.50370797700000003,0.50408183249999994,0.50445568799999996,0.50482954349999987,0.50520339899999989,0.50557725449999991,0.50595110999999993]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0.45713399999999998,0.45800054545454549,0.45886709090909095,0.45973363636363634,0.4606001818181818,0.46146672727272725,0.4623332727272727,0.46319981818181816,0.46406636363636361,0.46493290909090912,0.46579945454545457,0.46666600000000003,0.46684099975000004,0.46701599950000006,0.46719099924999996,0.46736599899999998,0.46754099874999999,0.46771599850000001,0.46789099825000002,0.46806599800000004,0.46824099775000005,0.46841599750000001,0.46859099725000009,0.46876599700000005,0.46894099675000006,0.46911599650000008,0.46929099624999998,0.46946599600000011,0.46964099575000001,0.46981599550000003,0.46999099525000004,0.47016599500000006]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0.44326700000000002,0.44946854545454545,0.45567009090909089,0.46187163636363643,0.46807318181818186,0.47427472727272729,0.48047627272727278,0.48667781818181821,0.49287936363636364,0.49908090909090919,0.50528245454545462,0.51148400000000005,0.51250696800000006,0.51352993600000008,0.51455290400000009,0.5155758720000001,0.51659884000000011,0.51762180800000002,0.51864477600000014,0.51966774400000004,0.52069071200000006,0.52171368000000007,0.52273664800000008,0.52375961600000009,0.52478258400000011,0.52580555200000012,0.52682852000000013,0.52785148800000015,0.52887445600000005,0.52989742400000006,0.53092039200000007,0.53194336000000009]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0.44326700000000002,0.4470305454545454,0.45079409090909089,0.45455763636363639,0.45832118181818182,0.46208472727272726,0.46584827272727269,0.46961181818181819,0.47337536363636362,0.47713890909090911,0.48090245454545449,0.48466599999999999,0.4851506659999999,0.48563533200000003,0.48611999799999994,0.48660466399999996,0.48708932999999999,0.48757399599999995,0.48805866199999998,0.488543328,0.48902799399999991,0.48951265999999993,0.48999732599999996,0.49048199199999998,0.49096665799999994,0.49145132399999997,0.49193598999999999,0.49242065600000001,0.49290532200000003,0.49338998799999995,0.49387465400000002,0.49435931999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0.44326700000000002,0.44418454545454544,0.44510209090909092,0.4460196363636364,0.44693718181818182,0.44785472727272724,0.44877227272727271,0.44968981818181819,0.45060736363636361,0.45152490909090909,0.45244245454545451,0.45335999999999999,0.45358668000000002,0.45381336,0.45404004000000003,0.45426672000000001,0.45449339999999994,0.45472007999999997,0.45494676000000001,0.45517343999999998,0.45540012000000002,0.4556268,0.45585348000000003,0.45608015999999996,0.45630684000000005,0.45653351999999997,0.45676020000000001,0.45698687999999998,0.45721356000000002,0.45744024000000005,0.45766692000000003,0.45789360000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0.42975000000000002,0.43590863636363636,0.44206727272727275,0.44822590909090909,0.45438454545454549,0.46054318181818182,0.46670181818181822,0.47286045454545461,0.47901909090909095,0.48517772727272723,0.49133636363636363,0.49749500000000002,0.49873873749999997,0.49998247500000004,0.50122621249999999,0.50246995000000005,0.50371368750000012,0.50495742500000007,0.50620116250000002,0.50744490000000009,0.50868863750000004,0.50993237499999999,0.51117611250000006,0.51241985000000001,0.51366358750000007,0.51490732500000003,0.51615106249999998,0.51739480000000015,0.5186385375,0.51988227500000006,0.52112601250000012,0.52236975000000008]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0.42975000000000002,0.4334643636363637,0.43717872727272727,0.4408930909090909,0.44460745454545453,0.44832181818181821,0.45203618181818184,0.45575054545454546,0.45946490909090909,0.46317927272727277,0.4668936363636364,0.47060800000000003,0.47119625999999998,0.47178452000000004,0.47237278000000005,0.47296104000000005,0.47354930000000001,0.47413756000000007,0.47472582000000002,0.47531408000000008,0.47590234000000003,0.47649059999999999,0.47707886000000005,0.47766712,0.47825538000000006,0.47884364000000001,0.47943189999999997,0.48002016000000003,0.48060842000000009,0.48119668000000004,0.48178493999999999,0.4823732]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0.42975000000000002,0.4306817272727273,0.43161345454545452,0.4325451818181818,0.43347690909090913,0.4344086363636363,0.43534036363636358,0.43627209090909091,0.43720381818181814,0.43813554545454542,0.43906727272727275,0.43999899999999997,0.440273999375,0.44054899874999992,0.44082399812499995,0.44109899749999998,0.4413739968749999,0.44164899624999998,0.44192399562499995,0.44219899499999993,0.44247399437499996,0.44274899374999988,0.44302399312500002,0.44329899249999993,0.44357399187499996,0.44384899124999999,0.44412399062499996,0.44439898999999994,0.44467398937499991,0.44494898874999994,0.44522398812499997,0.44549898749999994]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0.41290900000000003,0.4189967272727273,0.42508445454545457,0.43117218181818179,0.43725990909090912,0.44334763636363644,0.44943536363636372,0.45552309090909093,0.46161081818181821,0.46769854545454542,0.47378627272727275,0.47987400000000002,0.48131362200000005,0.48275324399999997,0.48419286600000006,0.48563248800000008,0.48707211000000006,0.48851173199999998,0.48995135400000012,0.49139097600000003,0.49283059800000001,0.49427022000000004,0.49570984200000001,0.49714946400000004,0.49858908600000007,0.5000287080000001,0.50146833000000002,0.50290795200000005,0.50434757400000008,0.50578719599999999,0.50722681800000013,0.50866644000000005]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0.41290900000000003,0.41655954545454549,0.42021009090909089,0.42386063636363641,0.42751118181818182,0.43116172727272734,0.43481227272727274,0.43846281818181815,0.44211336363636367,0.44576390909090907,0.44941445454545453,0.453065,0.45374459750000007,0.45442419499999998,0.45510379249999999,0.45578339000000001,0.45646298750000003,0.45714258499999999,0.45782218250000001,0.45850178000000003,0.45918137750000004,0.45986097499999995,0.46054057250000008,0.46122016999999998,0.4618997675,0.46257936500000002,0.46325896249999998,0.46393856,0.46461815750000002,0.46529775500000004,0.46597735250000005,0.46665695000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0.41290900000000003,0.41385700000000009,0.41480499999999998,0.41575299999999998,0.41670099999999999,0.41764899999999999,0.41859700000000005,0.41954500000000006,0.42049300000000006,0.42144100000000007,0.42238899999999996,0.42333700000000002,0.42365450274999999,0.42397200550000003,0.42428950825000006,0.42460701099999998,0.42492451375000001,0.42524201650000004,0.42555951924999996,0.42587702199999999,0.42619452474999997,0.42651202749999995,0.42682953025000003,0.42714703299999995,0.42746453574999999,0.42778203850000002,0.42809954125000005,0.42841704399999997,0.42873454675,0.42905204949999998,0.42936955225000001,0.42968705499999998]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0.38662000000000002,0.39258609090909091,0.39855218181818181,0.40451827272727275,0.41048436363636365,0.4164504545454546,0.42241654545454549,0.42838263636363644,0.43434872727272733,0.44031481818181822,0.44628090909090906,0.45224700000000001,0.45382986450000001,0.45541272900000002,0.45699559350000002,0.45857845800000002,0.46016132250000003,0.46174418700000003,0.46332705149999998,0.46490991600000003,0.46649278049999998,0.46807564500000004,0.46965850949999999,0.47124137400000005,0.47282423850000005,0.47440710300000005,0.4759899675,0.477572832,0.47915569650000001,0.48073856100000001,0.48232142550000001,0.48390429000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0.38662000000000002,0.39054527272727274,0.39447054545454546,0.39839581818181818,0.40232109090909096,0.40624636363636363,0.41017163636363646,0.41409690909090907,0.41802218181818185,0.42194745454545457,0.42587272727272724,0.42979800000000001,0.43055014650000001,0.431302293,0.4320544395,0.43280658599999999,0.43355873250000004,0.43431087900000004,0.43506302550000003,0.43581517200000003,0.43656731850000002,0.43731946500000002,0.43807161150000001,0.43882375800000001,0.4395759045,0.440328051,0.44108019749999999,0.44183234399999999,0.44258449049999998,0.44333663699999998,0.44408878349999997,0.44484092999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0.38662000000000002,0.3876024545454545,0.38858490909090909,0.38956736363636363,0.39054981818181816,0.39153227272727276,0.39251472727272729,0.39349718181818183,0.39447963636363637,0.3954620909090909,0.39644454545454538,0.39742699999999997,0.39777474862499995,0.39812249724999998,0.39847024587500002,0.39881799449999999,0.39916574312499997,0.39951349174999995,0.39986124037500004,0.40020898899999996,0.40055673762499994,0.40090448624999997,0.401252234875,0.40159998350000004,0.40194773212500001,0.40229548074999999,0.40264322937500002,0.40299097800000006,0.40333872662500003,0.40368647524999995,0.40403422387499999,0.40438197250000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0.35230400000000001,0.35804654545454545,0.36378909090909095,0.36953163636363634,0.37527418181818178,0.38101672727272723,0.38675927272727273,0.39250181818181817,0.39824436363636367,0.40398690909090912,0.40972945454545456,0.41547200000000001,0.41713388800000006,0.41879577599999995,0.42045766400000001,0.42211955200000001,0.42378143999999995,0.42544332800000007,0.42710521600000001,0.42876710400000001,0.43042899200000007,0.43209087999999995,0.43375276800000001,0.43541465600000001,0.43707654399999996,0.43873843200000007,0.44040032000000001,0.44206220800000001,0.44372409600000007,0.44538598400000007,0.44704787200000001,0.44870976000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0.35230400000000001,0.35570545454545455,0.35910690909090914,0.36250836363636368,0.36590981818181817,0.36931127272727271,0.37271272727272731,0.37611418181818179,0.37951563636363639,0.38291709090909093,0.38631854545454547,0.38972000000000001,0.39049944000000003,0.39127888000000005,0.39205831999999996,0.39283776000000004,0.39361720000000006,0.39439663999999997,0.39517608000000004,0.39595552000000001,0.39673496000000003,0.39751440000000005,0.39829384000000001,0.39907327999999997,0.39985272000000005,0.40063215999999996,0.40141160000000004,0.40219104000000006,0.40297048000000002,0.40374991999999998,0.40452936,0.40530880000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0.35230400000000001,0.35330572727272724,0.35430745454545459,0.35530918181818183,0.35631090909090907,0.35731263636363636,0.35831436363636365,0.35931609090909089,0.36031781818181818,0.36131954545454542,0.36232127272727277,0.36332300000000001,0.36368632299999998,0.364049646,0.36441296900000003,0.364776292,0.36513961500000003,0.365502938,0.36586626100000003,0.366229584,0.36659290700000002,0.36695623000000005,0.36731955300000002,0.36768287600000005,0.36804619900000002,0.36840952199999999,0.36877284500000007,0.36913616800000004,0.36949949100000001,0.36986281400000004,0.37022613700000007,0.37058946000000004]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0.31103599999999998,0.31645118181818183,0.32186636363636362,0.32728154545454546,0.33269672727272726,0.33811190909090905,0.34352709090909089,0.34894227272727274,0.35435745454545453,0.35977263636363638,0.36518781818181817,0.37060300000000002,0.37227071350000002,0.37393842700000002,0.37560614050000002,0.37727385400000002,0.37894156750000002,0.38060928100000002,0.38227699450000002,0.38394470800000002,0.38561242150000002,0.38728013500000003,0.38894784850000003,0.39061556200000003,0.39228327550000003,0.39395098900000003,0.39561870250000003,0.39728641600000003,0.39895412950000003,0.40062184300000003,0.40228955650000009,0.40395727000000003]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0.31103599999999998,0.31421363636363636,0.31739127272727274,0.32056890909090907,0.32374654545454545,0.32692418181818184,0.33010181818181822,0.33327945454545455,0.33645709090909093,0.33963472727272725,0.34281236363636364,0.34599000000000002,0.34676847750000001,0.34754695499999999,0.34832543250000003,0.34910391000000002,0.3498823875,0.35066086500000004,0.35143934250000008,0.35221782000000001,0.3529962975,0.35377477500000004,0.35455325250000003,0.35533173000000001,0.3561102075,0.35688868500000004,0.35766716250000002,0.35844564000000001,0.3592241175,0.36000259499999998,0.36078107250000002,0.36155955000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0.31103599999999998,0.31203327272727271,0.31303054545454545,0.31402781818181819,0.31502509090909087,0.3160223636363636,0.31701963636363639,0.31801690909090907,0.31901418181818181,0.3200114545454546,0.32100872727272728,0.32200600000000001,0.32236825675000003,0.32273051349999998,0.32309277025000005,0.32345502700000001,0.32381728375000002,0.32417954050000003,0.32454179725000004,0.324904054,0.32526631075000001,0.32562856750000002,0.32599082425000003,0.32635308100000004,0.32671533775,0.32707759450000007,0.32743985125000002,0.32780210800000004,0.32816436474999999,0.3285266215,0.32888887825000002,0.32925113500000003]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0.26575900000000002,0.27073790909090911,0.2757168181818182,0.28069572727272729,0.28567463636363638,0.29065354545454541,0.29563245454545456,0.30061136363636365,0.30559027272727274,0.31056918181818188,0.31554809090909092,0.32052700000000001,0.32212963499999997,0.32373227000000004,0.32533490500000001,0.32693754000000003,0.32854017499999999,0.33014281000000001,0.33174544500000003,0.33334808000000005,0.33495071500000001,0.33655335000000008,0.33815598500000005,0.33975862000000001,0.34136125500000003,0.34296389000000005,0.34456652500000007,0.34616916000000003,0.34777179499999999,0.34937443000000001,0.35097706500000003,0.35257970000000005]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0.26575900000000002,0.26865036363636369,0.2715417272727273,0.2744330909090909,0.27732445454545457,0.28021581818181818,0.28310718181818184,0.28599854545454551,0.28888990909090906,0.29178127272727272,0.29467263636363633,0.297564,0.29830791000000001,0.29905181999999997,0.29979573000000004,0.30053964,0.30128354999999996,0.30202746000000003,0.30277136999999998,0.30351528,0.30425918999999996,0.30500309999999997,0.30574700999999999,0.30649092,0.30723482999999996,0.30797873999999997,0.30872265000000004,0.30946656,0.31021047000000002,0.31095437999999997,0.31169829000000004,0.3124422]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0.26575900000000002,0.26672400000000002,0.26768900000000001,0.268654,0.269619,0.27058399999999999,0.27154900000000004,0.27251399999999998,0.27347900000000003,0.27444400000000002,0.27540900000000001,0.27637400000000001,0.27671946749999998,0.27706493500000001,0.27741040249999999,0.27775587000000002,0.27810133749999999,0.27844680500000002,0.27879227249999999,0.27913774000000002,0.2794832075,0.27982867499999997,0.28017414250000006,0.28051960999999997,0.2808650775,0.28121054499999998,0.28155601250000001,0.28190147999999998,0.28224694749999996,0.28259241499999999,0.28293788249999996,0.28328334999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0.16484099999999999,0.16851627272727271,0.17219154545454546,0.17586681818181818,0.1795420909090909,0.18321736363636365,0.18689263636363637,0.19056790909090909,0.19424318181818181,0.19791845454545454,0.20159372727272729,0.20526900000000001,0.20639797950000002,0.20752695900000001,0.20865593850000003,0.20978491799999999,0.2109138975,0.21204287700000002,0.21317185649999998,0.21430083599999999,0.21542981550000001,0.216558795,0.21768777450000001,0.21881675400000003,0.21994573349999999,0.22107471300000001,0.22220369250000002,0.22333267200000001,0.22446165150000003,0.22559063099999999,0.22671961050000006,0.22784859000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0.16484099999999999,0.16693290909090908,0.16902481818181816,0.17111672727272725,0.17320863636363634,0.17530054545454543,0.17739245454545455,0.17948436363636364,0.1815762727272727,0.18366818181818179,0.1857600909090909,0.18785199999999999,0.188368593,0.18888518599999998,0.18940177899999999,0.189918372,0.19043496499999998,0.19095155799999999,0.19146815099999998,0.19198474399999998,0.19250133699999999,0.19301792999999998,0.19353452299999999,0.19405111599999997,0.19456770899999998,0.19508430199999999,0.195600895,0.19611748800000001,0.19663408099999996,0.19715067399999997,0.19766726699999998,0.19818385999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0.16484099999999999,0.16563036363636363,0.16641972727272727,0.16720909090909089,0.16799845454545453,0.16878781818181818,0.16957718181818182,0.17036654545454546,0.17115590909090911,0.17194527272727275,0.17273463636363637,0.17352400000000001,0.17376259550000001,0.17400119100000003,0.17423978649999999,0.17447838200000002,0.17471697750000001,0.17495557300000003,0.17519416850000002,0.17543276400000002,0.17567135950000004,0.17590995500000001,0.17614855050000003,0.17638714600000002,0.17662574150000004,0.17686433700000001,0.17710293250000003,0.17734152800000003,0.17758012350000002,0.17781871900000004,0.17805731450000001,0.17829591000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Class 1 - Advanced",{"$f":"(L92)*8760","v":4391.9836800000003},4445.4929454545463,4499.0022109090914,4552.5114763636375,4606.0207418181817,4659.5300072727268,4713.0392727272729,4766.548538181818,4820.0578036363631,4873.5670690909092,4927.0763345454534,4980.5855999999994,4985.5661855999997,4990.5467712,4995.5273568000002,5000.5079423999996,5005.4885279999999,5010.4691136000001,5015.4496991999995,5020.4302847999998,5025.4108704,5030.3914559999994,5035.3720415999996,5040.3526271999999,5045.3332127999993,5050.3137984000005,5055.2943839999989,5060.2749696000001,5065.2555551999994,5070.2361407999997,5075.2167264,5080.1973120000002]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",4391.9836800000003,4424.6051236363646,4457.2265672727272,4489.8480109090915,4522.4694545454549,4555.0908981818184,4587.7123418181827,4620.3337854545462,4652.9552290909087,4685.576672727273,4718.1981163636356,4750.8195599999999,4753.194969780001,4755.5703795600002,4757.9457893400004,4760.3211991199996,4762.6966088999998,4765.0720186799999,4767.4474284600001,4769.8228382400002,4772.1982480199995,4774.5736577999996,4776.9490675799998,4779.324477359999,4781.6998871400001,4784.0752969200003,4786.4507067000004,4788.8261164799997,4791.2015262599998,4793.57693604,4795.9523458200001,4798.3277555999994]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",4391.9836800000003,4398.057545454546,4404.1314109090908,4410.2052763636366,4416.2791418181814,4422.3530072727272,4428.4268727272729,4434.5007381818177,4440.5746036363635,4446.6484690909092,4452.722334545454,4458.7961999999998,4459.9108990499999,4461.0255980999991,4462.1402971499992,4463.2549962000003,4464.3696952500004,4465.4843942999996,4466.5990933499997,4467.713792399999,4468.8284914499991,4469.9431904999992,4471.0578895500003,4472.1725885999995,4473.2872876499996,4474.4019866999997,4475.5166857499999,4476.6313847999991,4477.7460838499992,4478.8607828999984,4479.9754819499994,4481.0901809999996]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",4004.4938400000001,4058.8504363636366,4113.2070327272731,4167.5636290909088,4221.9202254545462,4276.2768218181818,4330.6334181818183,4384.9900145454549,4439.3466109090914,4493.703207272727,4548.0598036363635,4602.4164000000001,4609.3200245999997,4616.2236492000002,4623.1272737999998,4630.0308984000003,4636.9345230000008,4643.8381476000004,4650.7417722,4657.6453967999996,4664.5490214000001,4671.4526459999997,4678.3562706000002,4685.2598952000008,4692.1635198000013,4699.0671444000009,4705.9707689999996,4712.8743936000001,4719.7780181999997,4726.6816428000002,4733.5852673999998,4740.4888920000003]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",4004.4938400000001,4037.4155127272725,4070.3371854545453,4103.2588581818181,4136.1805309090905,4169.1022036363638,4202.0238763636371,4234.9455490909086,4267.867221818181,4300.7888945454542,4333.7105672727266,4366.6322399999999,4369.9072141799998,4373.1821883599996,4376.4571625399994,4379.7321367199993,4383.0071109,4386.2820850799999,4389.5570592599997,4392.8320334400005,4396.1070076199994,4399.3819817999993,4402.65695598,4405.9319301599999,4409.2069043399997,4412.4818785200005,4415.7568526999994,4419.0318268799992,4422.3068010599991,4425.5817752399989,4428.8567494199988,4432.1317235999995]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",4004.4938400000001,4012.0847781818184,4019.6757163636366,4027.2666545454545,4034.8575927272727,4042.4485309090906,4050.0394690909088,4057.6304072727271,4065.2213454545454,4072.8122836363641,4080.4032218181819,4087.9941600000002,4089.5271578100005,4091.0601556200004,4092.5931534299998,4094.1261512399997,4095.65914905,4097.1921468600003,4098.7251446700002,4100.2581424800001,4101.7911402900008,4103.3241380999998,4104.8571359100006,4106.3901337200004,4107.9231315300003,4109.4561293400011,4110.9891271500001,4112.5221249600008,4114.0551227699998,4115.5881205800006,4117.1211183900004,4118.6541162000003]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",3883.01892,3937.344458181818,3991.6699963636361,4045.995534545455,4100.3210727272735,4154.6466109090907,4208.9721490909096,4263.2976872727277,4317.6232254545457,4371.9487636363647,4426.2743018181827,4480.5998400000008,4489.5610396800002,4498.5222393600006,4507.483439040001,4516.4446387200005,4525.4058384000009,4534.3670380800004,4543.3282377600017,4552.2894374400003,4561.2506371200006,4570.211836800001,4579.1730364800005,4588.1342361600009,4597.0954358400013,4606.0566355200008,4615.0178352000012,4623.9790348800016,4632.9402345600001,4641.9014342400005,4650.8626339200009,4659.8238336000004]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",3883.01892,3915.9875781818178,3948.9562363636364,3981.9248945454547,4014.8935527272729,4047.8622109090907,4080.8308690909089,4113.7995272727276,4146.7681854545453,4179.736843636364,4212.7055018181818,4245.6741599999996,4249.9198341599995,4254.1655083200003,4258.4111824799993,4262.6568566400001,4266.9025308,4271.1482049599999,4275.3938791199998,4279.6395532799997,4283.8852274399997,4288.1309015999996,4292.3765757599995,4296.6222499199994,4300.8679240799993,4305.1135982400001,4309.3592724,4313.6049465599999,4317.8506207200007,4322.0962948799997,4326.3419690400005,{"$f":"(AQ99)*8760","v":4330.5876431999995}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L100)*8760","v":3883.01892},3891.0566181818181,3899.0943163636366,3907.1320145454547,3915.1697127272728,3923.2074109090904,3931.245109090909,3939.2828072727275,3947.3205054545451,3955.3582036363637,3963.3959018181813,3971.4335999999998,3973.4193168000002,3975.4050336,3977.3907504000003,3979.3764672000002,3981.3621839999996,3983.3479007999999,3985.3336176000003,3987.3193343999997,3989.3050512,3991.2907679999998,3993.2764848000002,3995.2622015999996,3997.2479184000003,3999.2336351999998,4001.2193520000001,4003.2050687999999,4005.1907856000003,4007.1765024000006,4009.1622192000004,4011.1479360000003]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",3764.61,3818.5596545454546,3872.5093090909095,3926.4589636363635,3980.4086181818184,4034.3582727272728,4088.3079272727277,4142.2575818181822,4196.2072363636371,4250.1568909090902,4304.1065454545451,4358.0562,4368.9513404999998,4379.8464810000005,4390.7416215000003,4401.6367620000001,4412.5319025000008,4423.4270430000006,4434.3221835000004,4445.2173240000011,4456.1124645,4467.0076049999998,4477.9027455000005,4488.7978860000003,4499.693026500001,4510.5881669999999,4521.4833074999997,4532.3784480000013,4543.2735885000002,4554.1687290000009,4565.0638695000007,4575.9590100000005]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",3764.61,3797.1478254545459,3829.6856509090908,3862.2234763636361,3894.7613018181819,3927.2991272727277,3959.836952727273,3992.3747781818183,4024.9126036363637,4057.4504290909094,4089.9882545454548,4122.5260800000005,4127.6792375999994,4132.8323952000001,4137.9855528000007,4143.1387104000005,4148.2918680000002,4153.4450256000009,4158.5981831999998,4163.7513408000004,4168.9044984000002,4174.057656,4179.2108136000006,4184.3639712000004,4189.5171288000001,4194.6702863999999,4199.8234439999997,4204.9766016000003,4210.129759200001,4215.2829168000007,4220.4360743999996,4225.5892320000003]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",3764.61,3772.7719309090912,3780.9338618181814,3789.0957927272725,3797.2577236363641,3805.4196545454538,3813.5815854545449,3821.7435163636364,3829.9054472727271,3838.0673781818177,3846.2293090909093,3854.3912399999999,3856.8002345250002,3859.2092290499995,3861.6182235749998,3864.0272181,3866.4362126249989,3868.8452071499996,3871.2542016749994,3873.6631961999992,3876.0721907249995,3878.4811852499988,3880.890179775,3883.2991742999993,3885.7081688249996,3888.1171633499998,3890.5261578749996,3892.9351523999994,3895.3441469249992,3897.7531414499995,3900.1621359749997,3902.5711304999995]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",3617.08284,3670.4113309090912,3723.739821818182,3777.0683127272723,3830.396803636364,3883.7252945454552,3937.053785454546,3990.3822763636367,4043.7107672727275,4097.0392581818178,4150.3677490909095,4203.6962400000002,4216.3073287200004,4228.9184174399998,4241.5295061600009,4254.1405948800011,4266.7516836000004,4279.3627723199997,4291.9738610400009,4304.5849497600002,4317.1960384800004,4329.8071272000007,4342.41821592,4355.0293046400002,4367.6403933600004,4380.2514820800006,4392.8625708,4405.4736595200002,4418.0847482400004,4430.6958369599997,4443.3069256800009,4455.9180144000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",3617.08284,3649.0616181818186,3681.0403963636363,3713.0191745454549,3744.9979527272726,3776.9767309090917,3808.9555090909093,3840.934287272727,3872.9130654545456,3904.8918436363633,3936.8706218181819,3968.8494000000001,3974.8026741000008,3980.7559481999997,3986.7092223,3992.6624964000002,3998.6157705000001,4004.5690445999999,4010.5223187000001,4016.4755928000004,4022.4288669000002,4028.3821409999996,4034.3354151000008,4040.2886891999997,4046.2419633,4052.1952374000002,4058.1485115,4064.1017855999999,4070.0550597000001,4076.0083338000004,4081.9616079000007,4087.914882]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",3617.08284,3625.3873200000007,3633.6917999999996,3641.9962799999998,3650.3007600000001,3658.6052399999999,3666.9097200000006,3675.2142000000003,3683.5186800000006,3691.8231600000004,3700.1276399999997,3708.4321199999999,3711.2134440899999,3713.9947681800004,3716.7760922700004,3719.5574163599999,3722.3387404499999,3725.1200645400004,3727.9013886299995,3730.6827127199999,3733.4640368099999,3736.2453608999995,3739.0266849900004,3741.8080090799995,3744.5893331699999,3747.3706572600004,3750.1519813500004,3752.9333054399999,3755.7146295299999,3758.4959536199999,3761.2772777099999,3764.0586017999999]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",3386.7912000000001,3439.0541563636366,3491.3171127272726,3543.5800690909095,3595.8430254545456,3648.105981818182,3700.3689381818185,3752.631894545455,3804.8948509090915,3857.1578072727275,3909.4207636363635,3961.68372,3975.5496130199999,3989.4155060400003,4003.2813990600002,4017.1472920800002,4031.0131851000001,4044.87907812,4058.74497114,4072.6108641600003,4086.4767571799998,4100.3426502000002,4114.2085432200001,4128.0744362400001,4141.94032926,4155.8062222800008,4169.6721152999999,4183.5380083199998,4197.4039013399997,4211.2697943599997,4225.1356873800005,{"$f":"(AQ107)*8760","v":4239.0015804000004}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L108)*8760","v":3386.7912000000001},3421.1765890909091,3455.5619781818182,3489.9473672727272,3524.3327563636367,3558.7181454545453,3593.1035345454552,3627.4889236363633,3661.8743127272728,3696.2597018181818,3730.6450909090904,3765.0304799999999,3771.61928334,3778.2080866800002,3784.7968900199999,3791.38569336,3797.9744967000006,3804.5633000400003,3811.1521033800004,3817.7409067200001,3824.3297100600003,3830.9185133999999,3837.5073167400001,3844.0961200800002,3850.6849234199999,3857.27372676,3863.8625300999997,3870.4513334399999,3877.04013678,3883.6289401199997,3890.2177434599998,3896.8065467999995]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",3386.7912000000001,3395.3975018181814,3404.0038036363635,3412.6101054545452,3421.2164072727273,3429.8227090909095,3438.4290109090912,3447.0353127272729,3455.6416145454546,3464.2479163636363,3472.8542181818175,3481.4605199999996,3484.5067979549995,3487.5530759099997,3490.599353865,3493.6456318199998,3496.6919097749997,3499.7381877299995,3502.7844656850002,3505.8307436399996,3508.8770215949994,3511.9232995499997,3514.969577505,3518.0158554600002,3521.0621334150001,3524.1084113699999,3527.1546893250002,3530.2009672800004,3533.2472452350003,3536.2935231899996,3539.3398011449999,3542.3860791000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",3086.1830399999999,3136.4877381818183,3186.7924363636366,3237.0971345454545,3287.4018327272724,3337.7065309090904,3388.0112290909092,3438.3159272727271,3488.6206254545459,3538.9253236363638,3589.2300218181822,3639.5347200000001,3654.0928588800007,3668.6509977599994,3683.20913664,3697.7672755200001,3712.3254143999998,3726.8835532800003,3741.44169216,3755.9998310400001,3770.5579699200007,3785.1161087999994,3799.67424768,3814.2323865600001,3828.7905254399998,3843.3486643200008,3857.9068032,3872.4649420800001,3887.0230809600007,3901.5812198400008,3916.13935872,3930.6974976000001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",3086.1830399999999,3115.9797818181819,3145.7765236363639,3175.5732654545459,3205.370007272727,3235.166749090909,3264.963490909091,3294.7602327272725,3324.556974545455,3354.3537163636365,3384.1504581818185,3413.9472000000001,3420.7750944000004,3427.6029888000003,3434.4308831999997,3441.2587776000005,3448.0866720000004,3454.9145663999998,3461.7424608000006,3468.5703552,3475.3982496000003,3482.2261440000002,3489.0540384000001,3495.8819328,3502.7098272000003,3509.5377215999997,3516.3656160000005,3523.1935104000004,3530.0214048000003,3536.8492991999997,3543.6771936,3550.5050880000003]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",3086.1830399999999,3094.9581709090908,3103.7333018181821,3112.508432727273,3121.2835636363634,3130.0586945454547,3138.8338254545456,3147.608956363636,3156.3840872727274,3165.1592181818178,3173.9343490909096,3182.70948,3185.8921894799996,3189.0748989600002,3192.2576084400002,3195.4403179199999,3198.6230274000004,3201.80573688,3204.9884463600001,3208.1711558399998,3211.3538653200003,3214.5365748000004,3217.71928428,3220.9019937600006,3224.0847032400002,3227.2674127199998,3230.4501222000008,3233.6328316800004,3236.8155411600001,3239.9982506400002,3243.1809601200007,3246.3636696000003]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",2724.6753599999997,2772.112352727273,2819.5493454545453,2866.9863381818182,2914.423330909091,2961.8603236363633,3009.2973163636361,3056.7343090909094,3104.1713018181817,3151.6082945454546,3199.0452872727274,3246.4822800000002,3261.0914502600003,3275.70062052,3290.3097907800002,3304.9189610400003,3319.5281313,3334.1373015600002,3348.7464718200004,3363.3556420800001,3377.9648123400002,3392.5739826000004,3407.1831528600001,3421.7923231200002,3436.4014933800004,3451.0106636400001,3465.6198339000002,3480.2290041600004,3494.8381744200001,3509.4473446800002,3524.0565149400009,3538.6656852000001]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",2724.6753599999997,2752.5114545454544,2780.3475490909091,2808.1836436363633,2836.019738181818,2863.8558327272731,2891.6919272727278,2919.528021818182,2947.3641163636366,2975.2002109090909,3003.0363054545455,3030.8724000000002,3037.6918629000002,3044.5113258000001,3051.3307887000001,3058.1502516,3064.9697145,3071.7891774000004,3078.6086403000008,3085.4281032000004,3092.2475660999999,3099.0670290000003,3105.8864919000002,3112.7059548000002,3119.5254177000002,3126.3448806000001,3133.1643435000001,3139.9838064,3146.8032693,3153.6227322,3160.4421951000004,3167.2616579999999]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",2724.6753599999997,2733.4114690909091,2742.1475781818181,2750.8836872727275,2759.6197963636359,2768.3559054545453,2777.0920145454547,2785.8281236363637,2794.5642327272726,2803.3003418181825,2812.0364509090909,2820.7725600000003,2823.9459291300004,2827.1192982600001,2830.2926673900006,2833.4660365200002,2836.6394056500003,2839.8127747800004,2842.9861439100005,2846.1595130400001,2849.3328821700002,2852.5062513000003,2855.6796204300003,2858.8529895600004,2862.0263586900001,2865.1997278200006,2868.3730969500002,2871.5464660800003,2874.7198352099999,2877.89320434,2881.0665734700001,{"$f":"(AQ115)*8760","v":2884.2399426000002}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L116)*8760","v":2328.0488400000004},2371.664083636364,2415.2793272727276,2458.8945709090913,2502.5098145454549,2546.1250581818176,2589.7403018181822,2633.3555454545458,2676.970789090909,2720.5860327272735,2764.2012763636362,2807.8165199999999,2821.8556025999997,2835.8946852000004,2849.9337678000002,2863.9728504000004,2878.0119329999998,2892.0510156,2906.0900982000003,2920.1291808000005,2934.1682633999999,2948.2073460000006,2962.2464286000004,2976.2855112000002,2990.3245938000005,3004.3636764000003,3018.4027590000005,3032.4418416000003,3046.4809242000001,3060.5200067999999,3074.5590894000002,3088.5981720000004]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",2328.0488400000004,2353.3771854545457,2378.7055309090911,2404.0338763636364,2429.3622218181822,2454.6905672727271,2480.0189127272729,2505.3472581818187,2530.6756036363636,2556.0039490909089,2581.3322945454543,2606.6606400000001,2613.1772916,2619.6939431999999,2626.2105948000003,2632.7272463999998,2639.2438979999997,2645.7605496000001,2652.2772012,2658.7938528,2665.3105043999994,2671.8271559999998,2678.3438075999998,2684.8604592000002,2691.3771107999996,2697.8937623999996,2704.4104140000004,2710.9270655999999,2717.4437172000003,2723.9603687999997,2730.4770204000006,2736.9936720000001]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",2328.0488400000004,2336.5022400000003,2344.9556400000001,2353.40904,2361.8624399999999,2370.3158399999998,2378.7692400000005,2387.22264,2395.6760400000003,2404.1294400000002,2412.58284,2421.0362399999999,2424.0625353,2427.0888306000002,2430.1151258999998,2433.1414212,2436.1677165000001,2439.1940118000002,2442.2203070999999,2445.2466024,2448.2728977000002,2451.2991929999998,2454.3254883000004,2457.3517835999996,2460.3780789000002,2463.4043741999999,2466.4306695,2469.4569647999997,2472.4832600999998,2475.5095554,2478.5358506999996,2481.5621459999998]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1444.0071599999999,1476.2025490909089,1508.3979381818183,1540.5933272727273,1572.7887163636362,1604.9841054545457,1637.1794945454546,1669.3748836363636,1701.5702727272726,1733.7656618181818,1765.961050909091,1798.15644,1808.0463004200003,1817.9361608400002,1827.8260212600003,1837.7158816799999,1847.6057421,1857.4956025200001,1867.3854629399998,1877.2753233599999,1887.16518378,1897.0550441999999,1906.9449046200002,1916.8347650400003,1926.72462546,1936.6144858800001,1946.5043463000002,1956.3942067200001,1966.2840671400002,1976.1739275599998,1986.0637879800006,1995.9536484000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1444.0071599999999,1462.3322836363634,1480.6574072727271,1498.9825309090907,1517.3076545454544,1535.6327781818179,1553.9579018181819,1572.2830254545454,1590.6081490909089,1608.9332727272724,1627.2583963636364,1645.5835199999999,1650.1088746800001,1654.6342293599998,1659.15958404,1663.68493872,1668.2102934,1672.7356480799999,1677.2610027599999,1681.7863574399998,1686.31171212,1690.8370667999998,1695.36242148,1699.8877761599997,1704.4131308399999,1708.9384855199999,1713.4638402,1717.98919488,1722.5145495599998,1727.0399042399997,1731.5652589199999,1736.0906135999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1444.0071599999999,1450.9219854545454,1457.8368109090909,1464.7516363636362,1471.6664618181817,1478.5812872727272,1485.4961127272727,1492.4109381818182,1499.3257636363637,1506.2405890909092,1513.1554145454545,1520.07024,1522.1603365800001,1524.2504331600003,1526.34052974,1528.4306263200001,1530.5207229,1532.6108194800004,1534.7009160600003,1536.7910126400002,1538.8811092200003,1540.9712058,1543.0613023800001,1545.1513989600003,1547.2414955400004,1549.3315921200001,1551.4216887000002,1553.5117852800001,1555.6018818600003,1557.6919784400004,1559.7820750200001,1561.8721716000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1 - Advanced",{"$f":" $N$41*(L220 + L317)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,{"$f":" $N$41*(AQ227 + AQ324)","v":760}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" $N$41*(L228 + L325)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,{"$f":" $N$41*(AQ235 + AQ332)","v":525}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":" $N$41*(L236 + L333)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,{"$f":" $N$41*(AQ243 + AQ340)","v":900}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":" $N$41*(L244 + L341)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1436,1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1436,1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1436,1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1 - Advanced",{"$f":"(L220+L317)*($N$41-1)","v":60.106385703805607},{"$f":"(M220+M317)*($N$41-1)","v":57.305784293448497},54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L221+L318)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,{"$f":"(AQ228+AQ325)*($N$41-1)","v":37.671133101270925}]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L229+L326)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,{"$f":"(AQ236+AQ333)*($N$41-1)","v":31.811179063295452}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L237+L334)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,{"$f":"(AQ244+AQ341)*($N$41-1)","v":21.974827642408041}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L245+L342)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",60.106385703805607,57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",60.106385703805607,58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",60.106385703805607,58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Class 1 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Class 1 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Class 1 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L220 * 1 + L317) +L252) * 1000 / (L92 * 8760)) + L284 + 0)-L387","v":31.450317412963937},{"$f":"(((M84* M393 * $N$41 * (M220 * 1 + M317) +M252) * 1000 / (M92 * 8760)) + M284 + 0)-M387","v":29.898412905711055},{"$f":"(((N84* N393 * $N$41 * (N220 * 1 + N317) +N252) * 1000 / (N92 * 8760)) + N284 + 0)-N387","v":28.383423814964249},26.904048452524719,25.459045618309826,24.047231127175841,22.66747457233609,21.318696306782247,19.99986462576787,18.709993134901204,17.448138289737035,16.213397093969828,15.977495128280022,15.742064024797179,15.507102375159773,15.272608776617261,15.038581832002194,14.805020149702464,14.571922343633725,14.339287033211939,14.107112843326174,13.875398404311474,13.644142351921921,13.413343327303892,13.182999976969413,12.953110952769714,12.723674911868939,12.494690516717958,12.266156435028437,12.038071339746951,11.810433909029314,11.583242826215047]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",31.450317412963937,30.473731718910415,29.511440849090675,28.563133222042325,27.628506246291511,26.707265998442285,25.799126914999913,24.903811497249304,24.021050028547808,23.150580303427507,22.292147367935311,21.445503270670734,21.240924239406073,21.036549582798031,20.832378994743753,20.628412169751417,20.424648802938616,20.221088590030913,20.01773122736029,19.814576411863637,19.611623841081279,19.408873213155413,19.206324226828674,19.003976581442625,18.801829976936236,18.599884113844453,18.398138693296683,18.196593417015333,17.995247987314329,17.794102107097665,17.593155479857938,17.392407809674889]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",31.450317412963937,30.809858256262189,30.171165651183916,29.534232298887282,28.899050940683935,28.265614357763155,27.633915370918473,27.00394684027637,26.375701665027318,25.749172783158979,25.12435317119159,24.501235843915499,24.398976717887454,24.296768695870419,24.194611739565108,24.092505810710492,23.99045087108377,23.888446882500308,23.786493806813557,23.684591605915081,23.582740241734438,23.48093967623916,23.379189871434736,23.277490789364521,23.175842392109679,23.0742446417892,22.972697500559793,22.871200930615853,22.76975489418944,22.668359353550201,22.567014271005316,22.465719608899523]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L223 * 1 + L320) +L255) * 1000 / (L95 * 8760)) + L287 + 0)-L387","v":34.493568058168727},32.746509322404073,31.045625829348058,29.389110819042138,27.775250578593116,26.202418528475391,24.669069754193067,23.173735944657228,21.715020702418716,20.291595194270119,18.90219411374153,17.54561192970457,17.281694266618924,17.018565988368021,16.756223558633561,16.494663462188559,16.233882204740414,15.973876312775273,15.714642333403797,15.456176834208318,15.198476403091362,14.941537648125495,14.685357197404482,14.42993169889581,14.175257820294473,13.921332248878059,13.668151691363116,13.415712873762757,13.164012541245581,12.913047457995738,12.662814407074288,12.413310190281733]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",34.493568058168727,33.396173635031822,32.316531087675784,31.25421313027859,30.208806080838336,29.179909324054574,28.167134799458751,27.170106513419622,26.188460073734557,25.221842245596637,24.269910527800576,23.332332748119523,23.103981228848202,22.8759717238344,22.648303465273592,22.420975687657801,22.193987627766955,21.96733852466042,21.741027619668447,21.515054156383709,21.289417380652925,21.064116540568385,20.839150886459656,20.614519670885297,20.390222148624485,20.166257576668858,19.942625214214285,19.719324322652675,19.496354165563883,19.273714008707582,19.051403120015227,18.829420769582025]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",34.493568058168727,33.773845038176376,33.056840333460329,32.342538572878084,31.630924500960493,30.921982976825728,30.215698973105422,29.512057574882864,28.811043978643117,28.112643491234852,27.416841528843783,26.723623615977527,26.608763798513721,26.493990061352786,26.379302307763211,26.264700441158347,26.150184365096159,26.035753983278976,25.921409199553164,25.807149917908902,25.692976042479899,25.578887477543116,25.464884127518527,25.350965896968823,25.237132690599143,25.123384413256854,25.009720969931237,24.896142265753205,24.782648205995155,24.669238696070536,24.555913641533717,24.442672948079689]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L226 * 1 + L323) +L258) * 1000 / (L98 * 8760)) + L290 + 0)-L387","v":35.572652014932089},33.757062676198295,31.990892687277366,30.27215138894665,28.598953619705977,26.969512818415346,25.382134661081444,23.835211184147955,22.327215351440152,20.856696026174138,19.422273313230153,18.022634240264569,17.742683246337879,17.463847595016468,17.186120634157575,16.909495764413201,16.633966438707414,16.359526161719835,16.086168489375204,15.813887028339021,15.542675435519085,15.272527417572952,15.003436730421132,14.735397178765997,14.468402615616338,14.202446941817461,13.937524105586734,13.673628102054574,13.410752972810741,13.148892805455878,12.888041733158259,12.628193934215634]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",35.572652014932089,34.431730644665166,33.309859699076164,32.206565989727807,31.121391870699821,30.05389460564259,29.003645765511891,27.970230655263546,26.953247767896237,25.952308264332586,24.967035477722888,23.997064440844071,23.756272632887988,23.51596144730307,23.276129446534874,23.036775198756256,22.797897277838889,22.559494263324936,22.321564740398898,22.084107299859614,21.847120538092465,21.610603057041686,21.374553464182892,21.138970372495759,20.903852400436833,20.669198171912534,20.435006316252327,20.201275468182001,19.968004267797163,19.735191360536859,19.50283539715733,19.27093503370601]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",35.572652014932089,34.824353093493656,34.079139299211576,33.336991592042537,32.597891088297224,31.861819059038684,31.128756928500312,30.398686272523204,29.671588817012612,28.947446436413205,28.226241152202906,27.507955131404998,27.386302203163801,27.264770806319451,27.143360758847884,27.022071879088369,26.900903985742577,26.779856897873699,26.658930434905532,26.538124416621606,26.417438663164244,26.296872995033695,26.176427233087271,26.056101198538414,25.935894712955808,25.815807598262577,25.695839676735289,25.575990771003159,25.456260704047175,25.33664929919917,25.217156380141006,25.097781770903698]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L229 * 1 + L326) +L261) * 1000 / (L101 * 8760)) + L293 + 0)-L387","v":36.69152470204282},34.807151302300944,32.975281995299177,31.193752557986834,29.460516101081836,27.773635223812761,26.131274789820917,24.531695267591722,22.973246584609186,21.454362449586547,19.973555101703656,18.529410449848708,18.232489500106304,17.937045769019324,17.643068259922863,17.350546085029848,17.059468464086915,16.76982472305011,16.481604292780073,16.194796707756453,15.909391604811193,15.625378721880296,15.342747896773878,15.061489065964096,14.78159226339068,14.503047619283807,14.225845359003955,13.949975801898516,13.675429360174885,13.40219653778964,13.130267929353732,12.859634219053234]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",36.69152470204282,35.509344302040809,34.347252015276972,33.204740136648603,32.081317927042662,30.976510910516403,29.889860206128169,28.820921892441671,27.769266402854736,26.734477950022292,25.716153977753198,24.713904638863191,24.459811055213343,24.206351121398022,23.953522470107764,23.701322745810774,23.449749604679738,23.198800714519248,22.94847375469374,22.6987664160559,22.449676400875774,22.201201422770161,21.953339206632737,21.706087488564631,21.45944401580542,21.213406546664782,20.967972850454554,20.723140707421305,20.478907908679449,20.235272256144789,19.992231562468579,19.749783650972066]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",36.69152470204282,35.916173057852419,35.144168928737102,34.375490682475117,33.610116872832357,32.848026237567751,32.089197696464289,31.333610349385385,30.581243474356018,29.832076525668327,29.08608913201137,28.34326109462469,28.214389020118716,28.085677834594652,27.95712723695021,27.828736926834004,27.700506604643184,27.572435971521088,27.44452472935496,27.31677258077362,27.18917922914515,27.061744378574595,26.934467733901709,26.80734900069865,26.680387885267681,26.553584094638989,26.426937336568358,26.300447319534928,26.174113752739032,26.047936346099863,25.921914810253316,25.79604885654981]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L232 * 1 + L329) +L264) * 1000 / (L104 * 8760)) + L296 + 0)-L387","v":38.188033539358315},36.212067713867256,34.292698364286778,32.427528230836643,30.614293556611589,28.850854921759495,27.135188822581107,25.465379925864248,23.839613936117495,22.256171019859174,20.713419736858281,19.209811433308499,18.892564804170497,18.577210302045245,18.263731049684861,17.952110369966931,17.642331782936989,17.334379002903297,17.028235935582824,16.72388667529744,16.421315502219169,16.120506879663683,15.821445451430886,15.524116039191712,15.228503639920232,14.934593423370089,14.642370729594399,14.35182106650826,14.062930107493019,13.775683689041436,13.490067808442932,13.2060686215082]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",38.188033539358315,36.950384402386035,35.734239244156967,34.539042448661114,33.364257377651768,32.209365567244028,31.073865964984115,29.957274205030462,28.859121919244025,27.778956082129287,26.716338387700887,25.670844656475627,25.400570173230935,25.131104088241226,24.862442780011051,24.594582648644394,24.327520115683789,24.061251623951016,23.795773637389146,23.531082640906011,23.267175140219091,23.004047661701687,22.741696752230556,22.480118979034899,22.219310929546523,21.959269211251552,21.699990451543268,21.441471297576317,21.183708416122194,20.926698493425963,20.670438235064285,20.414924365804641]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",38.188033539358315,37.37629048096823,36.568257755960623,35.763909983428661,34.963222013433096,34.166168924380884,33.372726020439515,32.582868828986378,31.796573098092619,31.013814794040997,30.234570098877104,29.458815407993558,29.321208232596213,29.183807158809543,29.046611723945979,28.909621466701854,28.772835927152233,28.636254646745801,28.499877168299687,28.363703035994391,28.227731795368719,28.091962993314695,27.956396178072552,27.821030899225732,27.685866707695816,27.550903155737707,27.416139796934541,27.281576186192837,27.147211879737601,27.013046435107409,26.879079411149569,26.745310368015325]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L235 * 1 + L332) +L267) * 1000 / (L107 * 8760)) + L299 + 0)-L387","v":40.784705242105694},38.648179880122761,36.575619565231136,34.56419410671991,32.611237852911295,30.714237905186767,28.870823330783669,27.078755276993014,25.335917900088781,23.640310031713497,21.990037513709819,20.383306139670321,20.03669107316983,19.692485446059109,19.350664222105028,19.011202710742339,18.674076561128587,18.339261756321196,18.006734607573986,17.676471748750146,17.34845013084901,17.022647016643823,16.699039975427983,16.377606877867144,16.058325890954727,15.741175473068417,15.426134369125302,15.113181605833317,14.802296487036889,14.493458589154457,14.186647756705849,13.881844097927472]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",40.784705242105694,39.411654437761655,38.065929368824499,36.746722338834715,35.453257172711638,34.184787693909001,32.940596289010564,31.719992553964001,30.522312016586714,29.346914930377153,28.193185135030575,27.060528979395276,26.76894104720315,26.478370113279752,26.188810866268796,25.900258031735039,25.61270637184402,25.326150685045157,25.040585805758074,24.756006604062211,24.472407985389676,24.189784890221173,23.908132293785151,23.627445205760033,23.347718669979436,23.0689477641405,22.791127599515146,22.514253320664295,22.238320105155012,21.963323163280513,21.689257737783038,21.416119103579518]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",40.784705242105694,39.908001789416105,39.035731454286982,38.167860696923363,37.304356315016832,36.445185439511256,35.590315530432242,34.73971437277892,33.893350072477268,33.051191052393655,32.213206048407692,31.379364105543335,31.228885032922459,31.078668838641573,30.928714834451689,30.779022334504294,30.62959065534087,30.48041911588254,30.331507037419652,30.182853743601573,30.034458560426362,29.886320816230622,29.738439841679408,29.590814969756071,29.44344553575225,29.296330877257962,29.149470334151562,29.002863248589964,28.856508964998806,28.710406830062617,28.564556192715134,28.418956404129688]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L238 * 1 + L335) +L270) * 1000 / (L110 * 8760)) + L302 + 0)-L387","v":44.757319646393185},42.376439746476969,40.070725987540513,37.836674109552362,35.670994344961422,33.570595254933899,31.532569005573457,29.554177936649744,27.632842292372473,25.766128998584371,23.951741383710786,22.187509752155339,21.799352812987042,21.414276484447072,21.032244237555634,20.653220118592476,20.277168737817266,19.904055258454356,19.533845385934747,19.166505357388154,18.802001931378594,18.440302377876812,18.081374468463157,17.725186466754952,17.371707119052132,17.020905645195544,16.672751729632225,16.327215512682152,15.984267582001367,15.643878964236114,15.306021116863169,14.970665920211506]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",44.757319646393185,43.271856347262599,41.814533614425891,40.384559310100336,38.981170750981086,37.603633351823468,36.251239343299083,34.923306559423587,33.619177290191359,32.338217195362724,31.079814275634096,29.843377897685851,29.514437945220045,29.186808510493147,28.860481777295973,28.535449991452754,28.211705460206939,27.889240551614272,27.568047693943068,27.248119375081597,26.929448141952395,26.612026599933504,26.295847412286498,25.980903299591244,25.667187039187194,25.3546914646213,25.043409465102254,24.733333984961195,24.424458023118557,24.116774632557163,23.810276919801396,23.504958044402386]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",44.757319646393185,43.782022921019681,42.812241074411922,41.847927462086041,40.889035964100671,39.935520977704087,38.987337410104878,38.044440671363304,37.106786667401423,36.174331793129419,35.247032925685886,34.324847417790146,34.155977577990349,33.987444803739045,33.819248086864121,33.651386423210063,33.483858812617996,33.316664258905845,33.14980176984853,32.983270357158396,32.817069036465661,32.651196827299039,32.485652753066496,32.32043584103598,32.155545122316482,31.99097963183905,31.826738408337913,31.662820494331857,31.49922493610557,31.335950783691118,31.172997090849588,31.010362915052873]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L241 * 1 + L338) +L273) * 1000 / (L113 * 8760)) + L305 + 0)-L387","v":50.695683910231949},47.946535616372962,45.289892408713136,42.721162535583268,40.236053198301882,37.83054661110183,35.500878325329765,33.243517571946384,31.055149406425919,28.932658466150759,26.873114172925646,24.873757232800283,24.426441471241393,23.983115642144373,23.543726598900218,23.108222134623837,22.676550961475563,22.248662690526253,21.824507812149452,21.404037676924574,20.987204477035611,20.573961228150477,20.164261751766503,19.758060658008198,19.355313328863804,18.955975901847637,18.560005254075634,18.167358986742009,17.777995409985255,17.391873528132123,17.008953025308628,16.62919425140754]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",50.695683910231949,48.985892239303084,47.310336520365581,45.667998662741546,44.057900546798365,42.479102081396704,40.930699373535241,39.411823002703862,37.921636393023171,36.45933427676605,35.024141243331684,33.615310368178648,33.236502846551787,32.85939232228413,32.483967417444525,32.110216855589847,31.738129460635879,31.367694155743365,30.998899962218829,30.631735998429914,30.266191478735152,29.902255712427792,29.539918102693619,29.179168145582441,28.819995428992996,28.462389631671272,28.106340522221803,27.751837958131915,27.398871884808614,27.047432334627988,26.697509425996923,26.349093362426963]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",50.695683910231949,49.573044933262594,48.457559106364791,47.34915827976576,46.247775166657853,45.15334332958205,44.065797167068844,42.985071900530166,41.911103561397354,40.843828978499552,39.783185765677452,38.729112309627048,38.533762657168793,38.338851554691125,38.144377527066382,37.950339105775313,37.756734828869959,37.563563240937093,37.370822893061614,37.178512342790434,36.986630154096382,36.795174897342555,36.604145149246797,36.413539492846368,36.223356517462953,36.033594818667893,35.844252998247555,35.655329664168988,35.466823430545915,35.278732917604678,35.09105675165069,34.903793565035002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L244 * 1 + L341) +L276) * 1000 / (L116 * 8760)) + L308 + 0)-L387","v":59.332638746770201},56.042162365943476,52.870525183058739,49.811403380129079,46.85891400035522,44.00757718825971,41.252282245429271,38.58825705949058,36.011040521604123,33.516457597101954,31.100596756229276,28.7597895083643,28.228538472609092,27.702547348098971,27.181738402155474,26.666035426270234,26.155363698930223,25.649649949525546,25.148822323303531,24.652810347333642,24.161544897449595,23.674958166135866,23.192983631327483,22.715556026092766,22.242611309170108,21.774086636330846,21.309920332541253,20.850051864897853,20.394421816311077,19.942971859913172,19.495644734167296,19.052384218655479]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",59.332638746770201,57.293930753292443,55.298638894908976,53.345390904516435,51.432871743620566,49.559820649813453,47.725028365174673,45.92733453279309,44.165625249630409,42.438830764882098,40.745923313842027,39.085915078054235,38.635822595261317,38.187969378551948,37.742338758451531,37.29891423052986,36.857679453363346,36.4186182465277,35.981714588620001,35.546952615309877,35.114316617419384,34.68379103903078,34.255360475622162,33.829009672230093,33.404723521638964,32.982487062596583,32.562285478055593,32.144104093440298,31.727928374938266,31.313743927816628,30.901536494762382,30.49129195424651]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",59.332638746770201,57.994179187407475,56.665369733015716,55.346106394620648,54.036286672006,52.735809527166253,51.444575358325459,50.162485974508073,48.88944457064806,47.625355703223356,46.370125266402333,45.123660468690147,44.890451712833517,44.657824524946612,44.425776732297287,44.194306172963003,43.963410695763706,43.733088160195194,43.5033364363629,43.274153404916326,43.045536956983845,42.817484994107978,42.589995428181254,42.363066181382443,42.136695186113236,41.910880384935638,41.68561973050938,41.460911185530243,41.236752722668562,41.013142324508259,40.790077983486306,40.567557701832712]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L247 * 1 + L344) +L279) * 1000 / (L119 * 8760)) + L311 + 0)-L387","v":95.656922371878991},90.03722675758668,84.657425778913819,79.50247944899715,74.558579270553565,69.813024719746608,65.254114303836786,60.871049225136154,56.653847981601601,52.59327048244073,48.680750464447954,44.908335168717556,44.056869242583943,43.214667535231222,42.381579668292552,41.557458500508808,40.742160041090621,39.935543365848226,39.137470535986374,38.347806519465955,37.56641911483856,36.793178877463205,36.027959048019127,35.270635483231608,34.521086588731229,33.779193253970405,33.044838789124015,32.317908863903817,31.598291448219445,30.885876754621091,30.180557182461907,29.482227263720539]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",95.656922371878991,92.204918819490487,88.838361625699093,85.554117034667286,82.349202680983723,79.220778556747788,76.166138617780348,73.182702976817723,70.268010636350553,67.419712718084,64.635566149869845,61.913427774450795,61.185207714128751,60.460970955976549,59.740684906646379,59.024317327416441,58.311836329380839,57.603210368717782,56.898408242034279,56.197399081785946,55.500152351770723,54.806637842694762,54.116825667809422,53.430686258618081,52.748190360650995,52.069309029307725,51.394013625765062,50.722275812949881,50.054067551575343,49.38936109623944,48.728128991584789,48.070344068518395]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",95.656922371878991,93.391326988465451,91.147223992278938,88.924308998393187,86.722283342658159,84.540853947929392,82.379733194033477,80.238638791348279,78.11729365788176,76.015425799736363,73.932768194850965,71.869058679916151,71.488699038279236,71.10938251707563,70.731104831110002,70.353861718626604,69.977648941149369,69.602462283323078,69.228297552755933,68.855150579863448,68.483017217713467,68.111893341872644,67.741774850254032,67.372657662965921,67.004537722161913,66.637410991892381,66.271273457956681,65.906121127757103,65.541950030153643,65.17875621532005,64.816535754600991,64.455284740370487]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",1,1,0.8,0.6,0.6,0.6,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$397:$I$402,L397:L402)","v":0.8756324114719588},0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$397:$I$402,L404:L409)","v":0.8756324114719588},0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$397:$I$402,L411:L416)","v":0.8756324114719588},0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$74*L390*(1-0/2)-0)/(1-L$74)","v":1.0431082915258791},1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Low)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,null,1,{"$f":"1/((1+L$78)*(1+L$57))^$K397","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+AB$78)*(1+AB$57))^$K397","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K397+1","v":2},0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K398+1","v":3},0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K399+1","v":4},0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K400+1","v":5},0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K401+1","v":6},0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$79)*(1+L$57))^$K404","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+AB$79)*(1+AB$57))^$K404","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084]
[null,null,null,null,null,null,null,null,null,null,2,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383]
[null,null,null,null,null,null,null,null,null,null,3,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173]
[null,null,null,null,null,null,null,null,null,null,4,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367]
[null,null,null,null,null,null,null,null,null,null,5,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713]
[null,null,null,null,null,null,null,null,null,null,6,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$80)*(1+L$57))^$K411","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+AB$80)*(1+AB$57))^$K411","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084]
[null,null,null,null,null,null,null,null,null,null,2,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383]
[null,null,null,null,null,null,null,null,null,null,3,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173]
[null,null,null,null,null,null,null,null,null,null,4,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367]
[null,null,null,null,null,null,null,null,null,null,5,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713]
[null,null,null,null,null,null,null,null,null,null,6,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966]
[]
[]
[]
[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,"Wind Speed Classes",null,null,null,null,"Lopez et al., 2021"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"https://sam.nrel.gov/"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Stehly et al., 2019;2020"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Stehly et al., 2019;2020"]
[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 ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"https://sam.nrel.gov/"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL 2015 Cost and Scaling Model*; ","Eberle et al., 2019"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Wiser et al., 2019"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/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"]
[null,null,null,null,null,null,null,"*NREL's 2015 Cost and Scaling Model is used as an internal reference and is not publicly available."]

{"sheet":"Geothermal","index":14,"n_rows":344,"n_cols":58,"rows_kept":344,"cut":false,"hidden":false,"merged":[[0,33,0,37],[0,38,0,42],[41,34,41,37],[41,38,41,41],[42,9,42,12],[42,29,45,29],[42,30,42,31],[42,32,42,33],[0,43,0,47],[6,6,6,23],[8,7,8,19],[10,11,10,14],[11,9,12,14],[13,9,13,14],[15,7,35,7],[18,9,23,9],[24,9,29,9],[30,9,35,9],[31,11,31,12],[0,0,0,7],[42,34,42,35],[42,36,42,37],[42,38,42,39],[42,40,42,41],[41,27,41,28],[41,30,41,33],[55,9,55,12],[56,9,56,12],[57,9,57,12],[41,9,41,12],[43,43,44,43],[44,9,44,12],[45,9,45,12],[46,9,46,12],[47,9,47,12],[48,9,48,12],[43,36,45,36],[43,37,45,37],[43,38,45,38],[43,39,45,39],[43,40,45,40],[43,41,45,41],[43,30,45,30],[43,31,45,31],[43,32,45,32],[43,33,45,33],[43,34,45,34],[43,35,45,35],[41,42,45,42],[41,43,42,43],[248,7,265,7],[248,9,265,9],[269,7,286,7],[269,9,286,9],[58,9,58,12],[59,9,59,12],[60,9,60,12],[71,9,100,9],[104,6,104,19],[107,7,244,7],[107,9,124,9],[127,9,144,9],[147,9,164,9],[167,9,184,9],[38,7,100,7],[38,9,38,13],[39,9,39,12],[40,9,40,12],[49,9,49,12],[50,9,50,12],[51,9,51,12],[52,9,52,12],[53,9,53,12],[54,9,54,12],[41,22,43,22],[43,9,43,12],[334,7,334,10],[334,11,334,26],[335,7,335,10],[335,11,335,26],[187,9,204,9],[207,9,224,9],[227,9,244,9],[41,23,41,24],[41,25,41,26],[336,7,336,10],[336,11,336,26],[331,7,331,10],[331,11,331,26],[332,7,332,10],[332,11,332,26],[333,7,333,10],[333,11,333,26],[289,7,302,7],[289,9,302,9],[304,9,323,9],[327,6,327,19],[329,7,329,11],[330,7,330,10],[330,11,330,26],[343,7,343,10],[343,11,343,26],[340,7,340,10],[340,11,340,26],[341,7,341,10],[341,11,341,26],[342,7,342,10],[342,11,342,26],[337,7,337,10],[337,11,337,26],[338,7,338,10],[338,11,338,26],[339,7,339,10],[339,11,339,26]]}
["Geothermal",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/geothermal"]
[]
[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,"Assumptions"]
[]
[null,null,null,null,null,null,null,"*** NOTE: Geothermal project costs and performance parameters are location specific. Numbers in this section are example cases."]
[]
[null,null,null,null,null,null,null,null,null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[]
[null,null,null,null,null,null,null,null,null,"Geothermal"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Geothermal Resource and Cost Characteristics*"]
[null,null,null,null,null,null,null,null,null,null,null,"Flash","Binary",null,null,null,"\"Hydrothermal\" includes both identified and undiscovered hydrothermal capacity. However, only identified"]
[null,null,null,null,null,null,null,null,null,null,"Temp (°C)",">=200C","150-200","135-150","<135",null,"sites are indicated. Further, OCC statistics are for identified sites only. Since undiscovered resources are"]
[null,null,null,null,null,null,null,null,null,"Hydrothermal","# identified sites",21,22,17,59,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,null,null,null,null,"Total capacity (MW)",15337.761519999998,2991.3121599999999,820.27984000000015,4758.8440000000001,null,"overnight capital costs. "]
[null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",4175.0950109936948,8828.614749616776,9476.0799910558035,17757.369296115372]
[null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",3000,4396.591054174115,7443.7058566756696,11884.301157460792,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,null,null,null,null,"Max OCC ($/kW)",5971.2688323865377,38720.066563532644,11781.180765192257,25934.367585186963,null,"wells and production well flow rates of 80 kg/s."]
[null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",4521.7136464075566,5870.2421185203657,null,null,null,"Example plant for hydrothermal binary assumes a 30 Mwe,net binary plant utilizing a 175°C resource with 1.5 km "]
[null,null,null,null,null,null,null,null,null,"NF-EGS","# sites",12,20,null,null,null,"wells and production well flow rates of 110 kg/s."]
[null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",786.60378649169661,595.81368965041815]
[null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",11429.02615441892,27329.746113671754,null,null,null,"Example plant for NF-EGS and Deep EGS are assumed to be identical."]
[null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",9025.7448993588987,18974.12398830878,null,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,"Max OCC ($/kW)",18797.437531178439,41694.112006846932,null,null,null,"wells and production well flow rates of 40 kg/s."]
[null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",14485.88194108075,32921.452729346624,null,null,null,"Example plant for EGS binary assumes a 25 Mwe,net binary plant utilizing a 175°C resource with 3.0 km "]
[null,null,null,null,null,null,null,null,null,"Deep EGS\n (3-6 km)","# sites","n/a","n/a",null,null,null,"wells and production well flow rates of 40 kg/s."]
[null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)","100,000+"]
[null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",28990.639259792788,65081.339004869398]
[null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",18732.727316801014,40514.954104566277]
[null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",54986.543543232459,96405.423476283104]
[null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",14485.88194108075,32921.452729346624]
[null,null,null,null,null,null,null,null,null,"*Resouce data and cost comes from the ATB geothermal supply curve database"]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L72","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,"Construction Finance Factor Changes over time"]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S41","v":20},null,null,null,null,20,null,null,null,null,"Cost of equity during construction (post-drilling)",null,null,null,0.1,"Cost of equity during construction (pre-drilling)",null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"AT41+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L74","v":0.04},null,null,null,null,null,null,null,null,"Construction Length: (Years)",2019,null,"2030 (Moderate)",null,"2030 (Advanced)",null,null,2018,null,null,null,"2030 (Moderate)",null,null,null,"2030 (Advanced)",null,null,null,"Accumulated Equity","Hydro","Moderate",{"$f":"N54","v":1.4812253359663041},{"$f":"AT42-($AT42-$BE42)/11","v":1.4773962047490088},{"$f":"AU42-($AT42-$BE42)/11","v":1.4735670735317135},1.4697379423144181,1.4659088110971228,1.4620796798798275,1.4582505486625321,1.4544214174452368,1.4505922862279415,1.4467631550106461,1.4429340237933508,1.4391048925760548,{"$f":"N60","v":1.4391048925760548}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L77","v":1.4634146341463428E-2},null,null,null,null,null,null,null,null,null,8,10,6,9,6,7,"Accumulated Interest",8,null,10,null,6,null,9,null,6,null,7,null,null,null,"Advanced",{"$f":"AT42","v":1.4812253359663041},{"$f":"AT43-($AT43-$BE43)/11","v":1.4706588585061375},1.4600923810459709,1.4495259035858044,1.4389594261256378,1.4283929486654712,1.4178264712053046,1.407259993745138,1.3966935162849714,1.3861270388248048,1.3755605613646382,1.3649940839044721,{"$f":"N52","v":1.3649940839044721}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L79","v":0.04},null,null,null,null,null,null,null,null,null,"Capital","Capital","Capital","Capital","Capital","Capital",null,"Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction",null,"EGS","Moderate",{"$f":"N55","v":1.4330739725236989},{"$f":"AT44-($AT44-$BE44)/11","v":1.4287371212384086},1.4244002699531182,1.4200634186678278,1.4157265673825374,1.4113897160972471,1.4070528648119567,1.4027160135266663,1.3983791622413759,1.3940423109560856,1.3897054596707952,1.3853686083855039,1.3853686083855039]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L81","v":0.1},null,null,null,null,null,null,null,null,"Year","Fraction","Fraction","Fraction","Fraction","Fraction","Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced",{"$f":"AT44","v":1.4330739725236989},{"$f":"AT45-($AT45-$BE45)/11","v":1.4229395566666259},1.4128051408095528,1.4026707249524797,1.3925363090954066,1.3824018932383335,1.3722674773812604,1.3621330615241873,1.3519986456671143,1.3418642298100412,1.3317298139529681,1.3215953980958943,{"$f":"N53","v":1.3215953980958943}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L84","v":7.317073170731736E-2},null,null,null,null,null,null,null,null,"Index"," (Hydro)","(EGS)"," (Hydro)","(EGS)"," (Hydro)","(EGS)"]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L87","v":0.73699999999999999},null,null,null,null,null,null,null,null,0,0.3,0.16,0.34653465346534651,0.19,0.30693069306930693,0.19801980198019803,{"$f":"1+((1+$N$44)^(W47+0.5)-1)","v":1.019803902718557},0.75,{"$f":"1-AE47","v":0.25},0.75,{"$f":"1-AG47","v":0.25},0.75,{"$f":"1-AI47","v":0.25},0.75,{"$f":"1-AK47","v":0.25},0.75,{"$f":"1-AM47","v":0.25},0.75,{"$f":"1-AO47","v":0.25},{"$f":"1+((1+$AB$41)^(W47+0.5)-1)","v":1.0488088481701516},{"$f":"1+((1+$AB$41)^(W47+0.5)-1)","v":1.0488088481701516}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L89","v":0.25740000000000002},null,null,null,null,null,null,null,null,1,0.22,0.28000000000000003,7.9207920792079209E-2,0.32,0.18811881188118812,0.33663366336633666,1.0605960588272993,0,1,0.75,0.25,0.75,0.25,0.75,0.25,0.75,0.25,0.75,0.25,{"$f":"1+((1+$AB$41)^(W48+0.5)-1)","v":1.1536897329871669},{"$f":"1+((1+$AB$41)^(W48+0.5)-1)","v":1.1536897329871669}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L91","v":4.8191848000000002E-2},null,null,null,null,null,null,null,null,2,0.26,0.12,0.33663366336633666,0.09,0.24752475247524752,9.9009900990099015E-2,1.1030199011803914,0,1,0.75,0.25,0,1,0.75,0.25,0,1,0.75,0.25,{"$f":"1+((1+$AG$41)^(W49+0.5)-1)","v":1.418223250232487},{"$f":"1+((1+$AB$41)^(W49+0.5)-1)","v":1.2690587062858836}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L94","v":2.262619317073189E-2},null,null,null,null,null,null,null,null,3,0,0.35,0,0.31,9.9009900990099015E-2,0.27722772277227725,1.147140697227607,0,1,0,1,0,1,0,1,0,1,0,1,1.6309567377673599,{"$f":"1+((1+$AG$41)^(W50+0.5)-1)","v":1.6309567377673599}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5,null,null,null,null,null,null,null,null,{"$f":"W50+1","v":4},0,0,9.9009900990099015E-2,0,2.9702970297029702E-2,4.9504950495049507E-2,1.1930263251167113,0,1,0,1,0,1,0,1,0,1,0,1,1.8756002484324636,1.8756002484324636]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Advanced 2030 - Hydro)",null,null,null,{"$f":"SUMPRODUCT(AB47:AB56,AD47:AD56,AM47:AM56)+SUMPRODUCT(AB47:AB56,AQ47:AQ56,AN47:AN56)","v":1.3649940839044721},null,null,null,null,null,null,null,null,5,0.1,0,2.9702970297029702E-2,0.05,0.12871287128712872,9.9009900990099011E-3,1.2407473781213798,0,1,0,1,0,1,0,1,0,1,0,1,2.156940285697333,2.156940285697333]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Advanced 2030 - EGS)",null,null,null,{"$f":"SUMPRODUCT(AC47:AC56,AD47:AD56,AO47:AO56)+SUMPRODUCT(AC47:AC56,AR47:AR56,AP47:AP56)","v":1.3215953980958943},null,null,null,null,null,null,null,null,6,0.02,0.06,0.10891089108910891,0,null,2.9702970297029702E-2,1.2903772732462351,0,1,0,1,0,1,0,1,0,1,0,1,2.4804813285519329,2.4804813285519329]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (2018 -Hydro)",null,null,null,{"$f":"SUMPRODUCT(X47:X54,AD47:AD54,AE47:AE54)+SUMPRODUCT(X47:X54,AQ47:AQ54,AF47:AF54)","v":1.4812253359663041},null,null,null,null,null,null,null,null,7,0.1,0,null,0.01,null,null,1.3419923641760845,0,1,0,1,0,1,0,1,0,1,0,1,2.8525535278347225,2.8525535278347225]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (2018 - EGS)",null,null,null,{"$f":"SUMPRODUCT(Y47:Y56,AD47:AD56,AG47:AG56)+SUMPRODUCT(Y47:Y56,AR47:AR56,AH47:AH56)","v":1.4330739725236989},null,null,null,null,null,null,null,null,8,null,0.01,null,0.03,null,null,1.3956720587431279,0,1,0,1,0,1,0,1,0,1,0,1,3.280436557009931,3.280436557009931]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(K65:P65,K67:P67)","v":0.87867625504882363},null,null,null,null,null,null,null,null,9,null,0.02,null,null,null,null,1.4514989410928532,0,1,0,1,0,1,0,1,0,1,0,1,3.7725020405614202,3.7725020405614202]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N48 * N56) / (1 - N48)","v":1.0420532345144531}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L97","v":7.901697143426796E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L100","v":6.2717571075128112E-2}]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Moderate 2030 - Hydro)",null,null,null,{"$f":"SUMPRODUCT(Z47:Z56,AD47:AD56,AI47:AI56)+SUMPRODUCT(Z47:Z56,AQ47:AQ56,AJ47:AJ56)","v":1.4391048925760548}]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Moderate 2030 - EGS)",null,null,null,1.3853686083855039]
[]
[]
[null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+N50)*(1+N40))^K64","v":0.9540238286608006},{"$f":"1/((1+N50)*(1+N40))^L64","v":0.91016146565261258},{"$f":"1/((1+N50)*(1+N40))^M64","v":0.86831572616143116},{"$f":"1/((1+N50)*(1+N40))^N64","v":0.8283938935589118},{"$f":"1/((1+N50)*(1+N40))^O64","v":0.79030751397230081},{"$f":"1/((1+N50)*(1+N40))^P64","v":0.7539722002992536}]
[null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base 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,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L90 / (1 - (1 / (1 + L90)^$N$41))","v":7.901697143426796E-2},7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2,7.901697143426796E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2,6.2717571075128112E-2]
[]
[]
[]
[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,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Hydro / Flash - Advanced",{"$f":"L108*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",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 - Conservative",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 / Binary - Advanced",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 - Moderate",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 - Conservative",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 - Advanced",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 - Moderate",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,{"$f":"AQ115*8760","v":7884}]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":"L116*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",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 - Moderate",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 - Conservative",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 - Advanced",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 - Moderate",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 - Conservative",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 / Binary - Advanced",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,{"$f":"AQ123*8760","v":7008}]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":"L124*8760","v":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 - Conservative",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,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Hydro / Flash - Advanced",{"$f":" AT43*(L188+L249)","v":6662.4168216712978},{"$f":" AV43*(M188+M249)","v":6435.2654493828568},6257.5530691249178,6081.7526264601474,5907.8641213885485,5735.8875539101191,5565.8229240248593,5397.6702317327699,5231.4294770338502,5067.1006599281009,4904.683780415523,{"$f":" $N$52*(W188+W249)","v":4781.1902361710099},4757.2842849901544,4733.4978635652042,4709.8303742473781,4686.2812223761412,4662.84981626426,4639.5355671829384,4616.3378893470235,4593.2561999002883,4570.2899189007867,4547.438469306283,4524.7012769597513,4502.0777705749524,4479.5673817220777,4457.1695448134669,4434.8836970893999,4412.709278603953,4390.6457322109336,4368.6925035498789,4346.8490410321292,4325.1147958269685]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":" AT42*(L189+L250)","v":6662.4168216712978},{"$f":" AV42*(M189+M250)","v":6542.071124354351},6439.3949386231416,6337.1651805787897,6235.3818502212953,6134.0449475506575,6033.1544725668773,5932.7104252699555,5832.7128056598904,5733.1616137366827,5634.0568495003299,{"$f":" $N$60*(W189+W250)","v":5550.1662445720058},5522.4154133491456,5494.803336282399,5467.3293196009872,5439.992673002982,5412.7927096379672,5385.7287460897769,5358.8001023593279,5332.0061018475308,5305.3460713382938,5278.8193409816022,5252.4252442766947,5226.1631180553113,5200.0323024650343,5174.0321409527096,5148.1619802479463,5122.4211703467063,5096.8090644949725,5071.3250191724974,5045.9683940766354,5020.7385521062524]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":" $N$54*(L190+L251)","v":6662.4168216712978},6629.1047375629414,6595.9592138751268,6562.9794178057509,6530.1645207167212,6497.5136981131382,6465.0261296225726,6432.7009989744602,6400.5374939795884,6368.5348065096905,6336.692132477142,6305.0086718147568,6273.4836284556832,6242.1162103134056,6210.9056292618388,6179.8511011155297,6148.9518456099513,6118.2070863819017,6087.6160509499923,6057.1779706952429,6026.8920808417661,5996.7576204375573,5966.7738323353697,5936.9399631736924,5907.2552633578243,5877.7189870410348,5848.3303921058296,5819.088740145301,5789.9932964445743,5761.043329962351,5732.23811331254,5703.5769227459768]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":" AT43*(L191+L252)","v":8531.9391333719177},{"$f":" AV43*(M191+M252)","v":8271.2637265826852},8073.4629085679453,7877.6731899211563,7683.8945706423183,7492.1270507314302,7302.3706301884931,7114.625309013506,6928.8910872064707,6745.1679647673855,6563.4559416962529,{"$f":" $N$52*(W191+W252)","v":6433.5574608758761},6401.389673571497,6369.3827252036399,6337.5358115776216,6305.8481325197326,6274.3188918571341,6242.9472973978482,6211.7325609108593,6180.6738981063054,6149.7705286157734,6119.0216759726945,6088.4265675928318,6057.9844347548678,6027.6945125810926,5997.5560400181876,5967.5682598180965,5937.7304185190069,5908.0417664264114,5878.5015575942798,5849.1090498063086,5819.8635045572773]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":" AT42*(L192+L253)","v":8531.9391333719177},{"$f":" AV42*(M192+M253)","v":8407.4835516986877},8305.5015286033176,8203.9370583678483,8102.7901409922806,8002.0607764766137,7901.7489648208484,7801.8547060249839,7702.3780000890201,7603.318847012958,7504.677246796793,{"$f":" $N$60*(W192+W253)","v":7426.212664429032},7389.0816011068864,7352.1361931013516,7315.3755121358445,7278.7986345751651,7242.4046414022896,7206.1926181952776,7170.1616551043016,7134.3108468287792,7098.6392925946357,7063.1460961316625,7027.8303656510043,6992.691213822749,6957.7277577536343,6922.9391189648659,6888.3244233700407,6853.8828012531912,6819.6133872469254,6785.5153203106911,6751.5877437091376,6717.8298049905925]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":" $N$54*(L193+L254)","v":8531.9391333719177},8489.2794377050595,8446.8330405165343,8404.59887531395,8362.5758809373801,8320.7630015326922,8279.1591865250302,8237.7633905924049,8196.574573639442,8155.5917007712433,8114.8137422673872,8074.2396735560496,8033.8684751882702,7993.6991328123286,7953.7306371482664,7913.9619839625257,7874.3921740427131,7835.0202131725,7795.8451121066373,7756.8658865461039,7718.0815571133726,7679.4911493278059,7641.0936935811669,7602.8882251132609,7564.8737839876949,7527.0494150677559,7489.4141679924178,7451.9670971524556,7414.7072616666928,7377.6337253583597,7340.7455567315683,7304.0418289479112]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":" AT45*(L194+L255)","v":19977.465219137557},{"$f":" AV45*(M194+M255)","v":18378.327645288064},16939.355153000244,15519.271057202208,14118.075357893955,12735.768055075483,11372.349148746795,10027.818638907889,8702.176525558767,7395.4228086994262,6107.5574883298659,{"$f":" $N$53*(W194+W255)","v":4875.9710688281721},4851.591213484031,4827.3332574166106,4803.1965911295274,4779.1806081738796,4755.28470513301,4731.5082816073445,4707.8507401993083,4684.3114864983118,4660.8899290658201,4637.5854794204906,4614.397552023388,4591.3255642632712,4568.3689364419552,4545.5270917597454,4522.7994563009461,4500.1854590194416,4477.6845317243451,4455.2961090657227,4433.0196285203938,4410.8545303777928]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":" AT44*(L195+L256)","v":19977.465219137557},{"$f":" AV44*(M195+M256)","v":19295.647089586699},18686.071042519929,18071.519268543761,17460.383025165673,16852.66231238583,16248.357130204229,15647.467478620871,15049.99335763592,14455.934767249049,13865.291707460414,{"$f":" $N$61*(W195+W256)","v":13312.006957976308},13245.446923186426,13179.219688570493,13113.32359012764,13047.756972177003,12982.518187316116,12917.605596379535,12853.017568397638,12788.75248055565,12724.80871815287,12661.184674562106,12597.878751189295,12534.889357433351,12472.214910646184,12409.853836092952,12347.804566912489,12286.065544077926,12224.635216357538,12163.512040275749,12102.694480074369,12042.181007673997]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":" $N$55*(L196+L257)","v":19977.465219137557},19877.577893041871,19778.190003576663,19679.299053558778,19580.902558290985,19482.998045499531,19385.583055272033,19288.655139995673,19192.211864295692,19096.250804974214,19000.769550949342,18905.765703194596,18811.236874678623,18717.180690305231,18623.594786853704,18530.476812919434,18437.824428854838,18345.635306710563,18253.907130177009,18162.637594526124,18071.824406553493,17981.465284520727,17891.557958098121,17802.100168307632,17713.089667466094,17624.524219128765,17536.401598033121,17448.719590042954,17361.475992092743,17274.668612132278,17188.295269071616,17102.353792726259]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":" AT45*(L197+L258)","v":46069.06472709751},{"$f":" AV45*(M197+M258)","v":42027.314158259593},38359.936610000565,34741.196961076064,31171.095211486107,27649.631361230677,24176.805410309782,20752.617358723419,17377.067206471591,14050.154953554298,10771.880599971533,{"$f":" $N$53*(W197+W258)","v":7601.0493737690831},7563.0441269002376,7525.2289062657374,7487.6027617344089,7450.1647479257363,7412.9139241861067,7375.8493545651754,7338.9701077923501,7302.2752572533873,7265.7638809671198,7229.4350615622852,7193.287886254474,7157.3214468232009,7121.5348395890851,7085.9271653911401,7050.4975295641843,7015.2450419163633,6980.1688167067814,6945.2679726232482,6910.5416327601306,6875.9889245963304]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":" AT44*(L198+L259)","v":46069.06472709751},{"$f":" AV44*(M198+M259)","v":44831.153237043414},43738.498794263367,42651.684532353756,41570.710451314575,40495.57655114583,39426.282831847515,38362.829293419636,37305.215935862187,36253.442759175166,35207.509763358561,{"$f":" $N$61*(W198+W259)","v":34274.712820028639},34103.339255928498,33932.822559648856,33763.158446850612,33594.342654616354,33426.370941343273,33259.23908663656,33092.942891203376,32927.478176747361,32762.84078586362,32599.026581934304,32436.031449024635,32273.851291779509,32112.482035320609,31951.919625144004,31792.160027018283,31633.199226883193,31475.033230748773,31317.658064595031,31161.069774272055,31005.264425400692]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":" $N$55*(L199+L260)","v":46069.06472709751},{"$f":" $N$55*(M199+M260)","v":45838.719403462019},45609.525806444704,45381.478177412486,45154.570786525423,44928.797932592795,44704.153942929828,44480.633173215181,44258.230007349099,44036.938857312358,43816.754163025798,43597.670392210668,43379.682040249616,43162.783630048369,42946.969711898128,42732.234863338635,42518.573689021934,42305.980820576828,42094.450916473943,41883.978661891568,41674.558768582116,41466.185974739201,41258.855044865508,41052.560769641175,40847.297965792968,40643.061475964001,40439.846168584183,40237.646937741258,40036.458703052551,39836.276409537291,39637.095027489602,39438.909552352154]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":" AT45*(L200+L261)","v":19977.465219137557},{"$f":" AV45*(M200+M261)","v":18378.327645288064},16939.355153000244,15519.271057202208,14118.075357893955,12735.768055075483,11372.349148746795,10027.818638907889,8702.176525558767,7395.4228086994262,6107.5574883298659,{"$f":" $N$53*(W200+W261)","v":4875.9710688281721},4851.591213484031,4827.3332574166106,4803.1965911295274,4779.1806081738796,4755.28470513301,4731.5082816073445,4707.8507401993083,4684.3114864983118,4660.8899290658201,4637.5854794204906,4614.397552023388,4591.3255642632712,4568.3689364419552,4545.5270917597454,4522.7994563009461,4500.1854590194416,4477.6845317243451,4455.2961090657227,4433.0196285203938,4410.8545303777928]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":" AT44*(L201+L262)","v":19977.465219137557},{"$f":" AV44*(M201+M262)","v":19295.647089586699},18686.071042519929,18071.519268543761,17460.383025165673,16852.66231238583,16248.357130204229,15647.467478620871,15049.99335763592,14455.934767249049,13865.291707460414,{"$f":" $N$61*(W201+W262)","v":13311.562284696894},13245.00447327341,13178.779450907045,13112.885553652508,13047.321125884246,12982.084520254826,12917.174097653553,12852.588227165284,12788.325286029458,12724.383659599311,12660.761741301314,12597.457932594805,12534.47064293183,12471.798289717173,12409.439298268586,12347.392101777241,12285.655141268353,12224.226865562012,12163.1057312342,12102.290202578029,12041.77875156514]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":" $N$55*(L202+L263)","v":19977.465219137557},19877.577893041871,19778.190003576663,19679.299053558778,19580.902558290985,19482.998045499531,19385.583055272033,19288.655139995673,19192.211864295692,19096.250804974214,19000.769550949342,18905.765703194596,18811.236874678623,18717.180690305231,18623.594786853704,18530.476812919434,18437.824428854838,18345.635306710563,18253.907130177009,18162.637594526124,18071.824406553493,17981.465284520727,17891.557958098121,17802.100168307632,17713.089667466094,17624.524219128765,17536.401598033121,17448.719590042954,17361.475992092743,17274.668612132278,17188.295269071616,17102.353792726259]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":" AT45*(L203+L264)","v":46069.06472709751},{"$f":" AV45*(M203+M264)","v":42027.314158259593},38359.936610000565,34741.196961076064,31171.095211486107,27649.631361230677,24176.805410309782,20752.617358723419,17377.067206471591,14050.154953554298,10771.880599971533,{"$f":" $N$53*(W203+W264)","v":7601.0493737690831},7563.0441269002376,7525.2289062657374,7487.6027617344089,7450.1647479257363,7412.9139241861067,7375.8493545651754,7338.9701077923501,7302.2752572533873,7265.7638809671198,7229.4350615622852,7193.287886254474,7157.3214468232009,7121.5348395890851,7085.9271653911401,7050.4975295641843,7015.2450419163633,6980.1688167067814,6945.2679726232482,6910.5416327601306,6875.9889245963304]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":" AT44*(L204+L265)","v":46069.06472709751},{"$f":" AV44*(M204+M265)","v":44831.153237043414},43738.498794263367,42651.684532353756,41570.710451314575,40495.57655114583,39426.282831847515,38362.829293419636,37305.215935862187,36253.442759175166,35207.509763358561,{"$f":" $N$61*(W204+W265)","v":34274.712820028639},34103.339255928498,33932.822559648856,33763.158446850612,33594.342654616354,33426.370941343273,33259.23908663656,33092.942891203376,32927.478176747361,32762.84078586362,32599.026581934304,32436.031449024635,32273.851291779509,32112.482035320609,31951.919625144004,31792.160027018283,31633.199226883193,31475.033230748773,31317.658064595031,31161.069774272055,31005.264425400692]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":" $N$55*(L205+L266)","v":46069.06472709751},45838.719403462019,45609.525806444704,45381.478177412486,45154.570786525423,44928.797932592795,44704.153942929828,44480.633173215181,44258.230007349099,44036.938857312358,43816.754163025798,43597.670392210668,43379.682040249616,43162.783630048369,42946.969711898128,42732.234863338635,42518.573689021934,42305.980820576828,42094.450916473943,41883.978661891568,41674.558768582116,41466.185974739201,41258.855044865508,41052.560769641175,40847.297965792968,40643.061475964001,40439.846168584183,40237.646937741258,40036.458703052551,39836.276409537291,39637.095027489602,39438.909552352154]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Hydro / Flash - Advanced",{"$f":"(L188+L249)*(AT$43-1)","v":2164.5077865649346},{"$f":"(M188+M249)*(AV$43-1)","v":2027.828267378794},1940.5877402231542,1855.2591506606846,1771.8424986913847,1690.337784315255,1610.7450075322952,1533.0641683425054,1457.2952667458853,1383.4383027424351,1311.4932763321565,{"$f":"(W188+W249)*($N$52-1)","v":1278.471585189943},1272.0792272639931,1265.7188311276732,1259.3902369720347,1253.0932857871746,1246.8278193582387,1240.5936802614474,1234.3907118601401,1228.2187583008392,1222.0776645093351,1215.9672761867885,1209.8874398058545,1203.8380026068251,1197.8188125937909,1191.829718530822,1185.8705699381678,1179.9412170884771,1174.0415110030349,1168.1713034480197,1162.3304469307795,1156.5187946961255]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":"(L189+L250)*(AT$42-1)","v":2164.5077865649346},{"$f":"(M189+M250)*(AV$42-1)","v":2102.4556892218998},2058.0731034646024,2014.1369453941625,1970.6472150105799,1927.6039123138546,1885.0070373039866,1842.856589980976,1801.1525703448226,1759.8949783955266,1719.0838141330851,{"$f":"(W189+W250)*($N$60-1)","v":1693.4868091786702},1685.0193751327768,1676.5942782571128,1668.2113068658271,1659.870250331498,1651.5708990798403,1643.3130445844411,1635.096479361519,1626.9209969647113,1618.7863919798879,1610.6924600199884,1602.6389977198885,1594.625802731289,1586.6526737176328,1578.7194103490444,1570.8258132972992,1562.9716842308128,1555.1568258096588,1547.3810416806105,1539.6441364722075,1531.9459157898464]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":"(L190+L251)*($N$54-1)","v":2164.5077865649346},2153.6852476321096,2142.9168213939492,2132.2022372869797,2121.5412261005445,2110.9335199700417,2100.3788523701915,2089.8769581083407,2079.4275733177992,2069.0304354512105,2058.6852832739542,2048.3918568575846,2038.1498975732968,2027.9591480854306,2017.8193523450034,2007.7302555832784,1997.6916043053618,1987.7031462838352,1977.7646305524158,1967.8758073996539,1958.0364283626557,1948.2462462208423,1938.5050149897379,1928.8124899147892,1919.1684274652155,1909.5725853278893,1900.0247224012498,1890.5245987892436,1881.0719757952975,1871.666615916321,1862.3082828367394,1852.9967414225555]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":"(L191+L252)*(AT$43-1)","v":2771.8843151048832},{"$f":"(M191+M252)*(AV$43-1)","v":2606.3730429826692},2503.7363596349492,2403.1107756551792,2304.4962910433601,2207.8929057994919,2113.3006199235742,2020.7194334156068,1930.1493462755902,1841.5903585035244,1755.0424700994113,{"$f":"(W191+W252)*($N$52-1)","v":1720.3081239460591},1711.7065833263289,1703.1480504096974,1694.6323101576486,1686.1591486068603,1677.7283528638259,1669.339711099507,1660.9930125440094,1652.6880474812895,1644.424607243883,1636.2024842076635,1628.0214717866252,1619.8813644276922,1611.7819576055535,1603.7230478175259,1595.7044325784382,1587.7259104155462,1579.7872808634684,1571.8883444591513,1564.0289027368556,1556.2087582231711]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":"(L192+L253)*(AT$42-1)","v":2771.8843151048832},{"$f":"(M192+M253)*(AV$42-1)","v":2701.951918484066},2654.4930804411092,2607.4517952580532,2560.8280629348988,2514.6218834716451,2468.8332568682927,2423.462183124841,2378.5086622412909,2333.9726942176417,2289.8542790538904,{"$f":"(W192+W253)*($N$60-1)","v":2265.9128817385449},2254.583317329852,2243.310400743203,2232.0938487394865,2220.9333794957893,2209.8287125983102,2198.7795690353187,2187.7856711901422,2176.8467428341914,2165.9625091200205,2155.1326965744202,2144.3570330915481,2133.6352479260904,2122.9670716864598,2112.3522363280272,2101.7904751463871,2091.2815227706551,2080.825115156802,2070.4209895810181,2060.0688846331127,2049.7685402099473]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":"(L193+L254)*($N$54-1)","v":2771.8843151048832},2758.0248935293585,2744.2347690617116,2730.5135952164028,2716.8610272403207,2703.276722104119,2689.7603384935987,2676.3115368011304,2662.9299791171247,2649.615329221539,2636.3672525754309,2623.1854163125536,2610.0694892309912,2597.0191417848359,2584.0340460759121,2571.1138758455322,2558.2583064663049,2545.4670149339731,2532.7396798593036,2520.0759814600069,2507.4756015527068,2494.9382235449434,2482.4635324272185,2470.051214765082,2457.7009586912568,2445.4124538978008,2433.1853916283117,2421.0194646701702,2408.9143673468193,2396.8697955100852,2384.8854465325348,2372.9610192998725]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":"(L194+L255)*(AT$45-1)","v":6037.1763002365569},{"$f":"(M194+M255)*(AV$45-1)","v":5369.9324218978936},4862.8536251209034,4374.6632248336955,3905.3612210362712,3454.9476137286292,3023.4224029107704,2610.7855885826939,2217.0371707444006,1842.1771493958897,1486.2055245371587,{"$f":"(W194+W255)*($N$53-1)","v":1186.512800546298},1180.5802365435666,1174.6773353608487,1168.8039486840444,1162.9599289406242,1157.1451292959209,1151.3594036494414,1145.6026066311942,1139.8745935980382,1134.175220630048,1128.5043445268977,1122.8618228042633,1117.2475136902419,1111.6612761217907,1106.1029697411818,1100.5724548924759,1095.0695926180135,1089.5942446549234,1084.1462734316488,1078.7255420644906,1073.331914354168]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":"(L195+L256)*(AT$44-1)","v":6037.1763002365569},{"$f":"(M195+M256)*(AU$44-1)","v":5807.8900714431638},{"$f":"(N195+N256)*(AV$44-1)","v":5584.5207267208843},5362.0411874455094,5142.9771787683276,4927.3287006893897,4715.095753208695,4506.2783363262433,4300.876450042083,4098.8900943561184,3900.319269268397,{"$f":"(W195+W256)*($N$61-1)","v":3703.0069579763071},3684.4919231864255,3666.0694635704931,3647.739116252641,3629.5004206713775,3611.3529185680209,3593.2961539751805,3575.3296732053045,3557.4530248392775,3539.6657597150811,3521.9674309165057,3504.3575937619235,3486.8358057931141,3469.4016267641482,3452.0546186303277,3434.7943455371765,3417.6203738094905,3400.532271940443,3383.5296105807406,3366.6119625278366,3349.7789027151971]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":"(L196+L257)*($N$55-1)","v":6037.1763002365569},6006.9904187353741,5976.955466641698,5947.0706893084889,5917.3353358619461,5887.7486591826373,5858.3099158867235,5829.0183663072903,5799.8732744757535,5770.8739081033746,5742.0195385628576,5713.3094408700435,5684.7428936656934,5656.319179197365,5628.0375833013777,5599.8973953848708,5571.8979084079465,5544.0384188659064,5516.3182267715765,5488.7366356377188,5461.2929524595302,5433.9864876972333,5406.8165552587461,5379.7824724824522,5352.8835601200408,5326.1191423194405,5299.488546607844,5272.9911038748041,5246.6261483554308,5220.3930176136528,5194.2910525255847,5168.3195972629574]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":"(L197+L258)*(AT$45-1)","v":13922.039793019545},{"$f":"(M197+M258)*(AV$45-1)","v":12279.889729879127},11012.152181620098,9793.0525326956013,8622.5907831056375,7500.7669328502088,6427.5809819293127,5403.0329303429507,4427.1227780911231,3499.8505251738288,2621.2161715910624,{"$f":"(W197+W258)*($N$53-1)","v":1849.6300023635883},1840.3818523517705,1831.1799430900116,1822.0240433745616,1812.9139231576887,1803.8493535419002,1794.8301067741904,1785.8559562403195,1776.926676459118,1768.0420430768222,1759.2018328614381,1750.4058236971309,1741.6537945786454,1732.9455256057522,1724.2807979777233,1715.6593939878348,1707.0810970178957,1698.5456915328061,1690.0529630751421,1681.6026982597664,1673.1946847684674]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":"(L198+L259)*(AT$44-1)","v":13922.039793019545},{"$f":"(M198+M259)*(AV$44-1)","v":13357.448701366122},12938.114656986751,12524.62079347781,12116.967110839305,11715.153609071229,11319.180288173588,10929.047148146377,10544.7541889896,10166.301410703254,9793.6888132873191,{"$f":"(W198+W259)*($N$61-1)","v":9534.2122683580765},9486.5412070162874,9439.108500981205,9391.9129584762995,9344.953393683918,9298.2286267154977,9251.737483581921,9205.4787961640104,9159.451402183191,9113.6541451722751,9068.0858744464131,9022.7454450741807,8977.6317178488098,8932.7435592595648,8888.0798414632682,8843.6394422559497,8799.4212450446703,8755.4241388194478,8711.6470181253499,8668.0887830347219,8624.7483391195474]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":"(L199+L260)*($N$55-1)","v":13922.039793019545},13852.429594054447,13783.167446084173,13714.251608853752,13645.680350809484,13577.451949055438,13509.564689310158,13442.016865863608,13374.806781534289,13307.932747626619,13241.393083888486,13175.186118469042,13109.310187876697,13043.763636937314,12978.544818752629,12913.652094658864,12849.083834185569,12784.838415014643,12720.914222939567,12657.309651824869,12594.023103565745,12531.052988047917,12468.397723107677,12406.055734492138,12344.025455819678,12282.305328540579,12220.893801897875,12159.789332888386,12098.990386223943,12038.495434292823,11978.302957121359,11918.411442335751]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":"(L200+L261)*(AT$45-1)","v":6037.1763002365569},{"$f":"(M200+M261)*(AV$45-1)","v":5369.9324218978936},4862.8536251209034,4374.6632248336955,3905.3612210362712,3454.9476137286292,3023.4224029107704,2610.7855885826939,2217.0371707444006,1842.1771493958897,1486.2055245371587,{"$f":"(W200+W261)*($N$53-1)","v":1186.512800546298},1180.5802365435666,1174.6773353608487,1168.8039486840444,1162.9599289406242,1157.1451292959209,1151.3594036494414,1145.6026066311942,1139.8745935980382,1134.175220630048,1128.5043445268977,1122.8618228042633,1117.2475136902419,1111.6612761217907,1106.1029697411818,1100.5724548924759,1095.0695926180135,1089.5942446549234,1084.1462734316488,1078.7255420644906,1073.331914354168]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":"(L201+L262)*(AT$44-1)","v":6037.1763002365569},{"$f":"(M201+M262)*(AV$44-1)","v":5749.1408886142826},5527.4537604484894,5306.6819864722347,5089.3257430941749,4875.3850303143581,4664.8598481327854,4457.7501965494566,4254.0560755644165,4053.7774851775739,3856.9144253889658,{"$f":"(W201+W262)*($N$61-1)","v":3702.8832630103343},3684.3688466952831,3665.9470024618067,3647.6172674494978,3629.3791811122501,3611.2322852066891,3593.1761237806559,3575.2102431617527,3557.334191945944,3539.5475209862143,3521.849783381283,3504.2405344643762,3486.7193317920542,3469.285735133094,3451.9393064574283,3434.6796099251405,3417.5062118755145,3400.4186808161371,3383.4165874120563,3366.4995044749958,3349.6670069526208]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":"(L202+L263)*($N$55-1)","v":6037.1763002365569},6006.9904187353741,5976.955466641698,5947.0706893084889,5917.3353358619461,5887.7486591826373,5858.3099158867235,5829.0183663072903,5799.8732744757535,5770.8739081033746,5742.0195385628576,5713.3094408700435,5684.7428936656934,5656.319179197365,5628.0375833013777,5599.8973953848708,5571.8979084079465,5544.0384188659064,5516.3182267715765,5488.7366356377188,5461.2929524595302,5433.9864876972333,5406.8165552587461,5379.7824724824522,5352.8835601200408,5326.1191423194405,5299.488546607844,5272.9911038748041,5246.6261483554308,5220.3930176136528,5194.2910525255847,5168.3195972629574]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":"(L203+L264)*(AT$45-1)","v":13922.039793019545},{"$f":"(M203+M264)*(AV$45-1)","v":12279.889729879127},11012.152181620098,9793.0525326956013,8622.5907831056375,7500.7669328502088,6427.5809819293127,5403.0329303429507,4427.1227780911231,3499.8505251738288,2621.2161715910624,{"$f":"(W203+W264)*($N$53-1)","v":1849.6300023635883},1840.3818523517705,1831.1799430900116,1822.0240433745616,1812.9139231576887,1803.8493535419002,1794.8301067741904,1785.8559562403195,1776.926676459118,1768.0420430768222,1759.2018328614381,1750.4058236971309,1741.6537945786454,1732.9455256057522,1724.2807979777233,1715.6593939878348,1707.0810970178957,1698.5456915328061,1690.0529630751421,1681.6026982597664,1673.1946847684674]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":"(L204+L265)*(AT$44-1)","v":13922.039793019545},{"$f":"(M204+M265)*(AV$44-1)","v":13357.448701366122},12938.114656986751,12524.62079347781,12116.967110839305,11715.153609071229,11319.180288173588,10929.047148146377,10544.7541889896,10166.301410703254,9793.6888132873191,{"$f":"(W204+W265)*($N$61-1)","v":9534.2122683580765},9486.5412070162874,9439.108500981205,9391.9129584762995,9344.953393683918,9298.2286267154977,9251.737483581921,9205.4787961640104,9159.451402183191,9113.6541451722751,9068.0858744464131,9022.7454450741807,8977.6317178488098,8932.7435592595648,8888.0798414632682,8843.6394422559497,8799.4212450446703,8755.4241388194478,8711.6470181253499,8668.0887830347219,8624.7483391195474]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":"(L205+L266)*($N$55-1)","v":13922.039793019545},13852.429594054447,13783.167446084173,13714.251608853752,13645.680350809484,13577.451949055438,13509.564689310158,13442.016865863608,13374.806781534289,13307.932747626619,13241.393083888486,13175.186118469042,13109.310187876697,13043.763636937314,12978.544818752629,12913.652094658864,12849.083834185569,12784.838415014643,12720.914222939567,12657.309651824869,12594.023103565745,12531.052988047917,12468.397723107677,12406.055734492138,12344.025455819678,12282.305328540579,12220.893801897875,12159.789332888386,12098.990386223943,12038.495434292823,11978.302957121359,11918.411442335751]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Advanced",4497.9090351063633,4407.4371820040633,4316.9653289017633,4226.4934757994633,4136.0216226971634,4045.5497695948638,3955.0779164925643,3864.6060633902648,3774.1342102879653,3683.6623571856658,3593.1905040833662,3502.7186509810672,3485.2050577261616,3467.779032437531,3450.4401372753432,3433.1879365889663,3416.0219969060213,3398.941886921491,3381.9471774868834,3365.0374415994488,3348.2122543914516,3331.4711931194943,3314.8138371538967,3298.2397679681271,3281.7485691282864,3265.3398262826449,3249.0131271512319,3232.7680615154759,3216.6042212078987,3200.521200101859,3184.5185941013497,3168.596001130843]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",4497.9090351063633,4439.6154351324512,4381.3218351585392,4323.0282351846272,4264.7346352107152,4206.4410352368031,4148.1474352628911,4089.8538352889796,4031.560235315068,3973.2666353411564,3914.9730353672448,3856.6794353933356,3837.3960382163687,3818.2090580252866,3799.1180127351599,3780.1224226714839,3761.2218105581264,3742.4157015053356,3723.7036229978089,3705.0851048828199,3686.5596793584059,3668.126880961614,3649.786246556806,3631.5373153240221,3613.379628747402,3595.3127306036649,3577.3361669506467,3559.4494861158933,3541.6522386853139,3523.9439774918874,3506.3242576044281,3488.7926363164061]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",4497.9090351063633,4475.4194899308313,4453.0423924811776,4430.7771805187713,4408.6232946161772,4386.5801781430964,4364.6472772523812,4342.8240408661195,4321.1099206617891,4299.5043710584805,4278.0068492031878,4256.6168149571722,4235.3337308823866,4214.1570622279751,4193.0862769168352,4172.1208455322512,4151.2602413045897,4130.5039400980668,4109.8514203975765,4089.3021632955888,4068.8556524791106,4048.511374216715,4028.2688173456313,4008.1274732589031,3988.0868358926086,3968.1464017131457,3948.3056697045799,3928.564141356057,3908.9213206492768,3889.3767140460304,3869.9298304758004,3850.5801813234211]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",5760.0548182670354,5664.890683600016,5569.7265489329966,5474.5624142659772,5379.3982795989577,5284.2341449319383,5189.0700102649189,5093.9058755978995,4998.74174093088,4903.5776062638606,4808.4134715968412,4713.2493369298172,4689.6830902451684,4666.2346747939428,4642.9035014199726,4619.6889839128726,4596.5905389933077,4573.6075862983416,4550.7395483668497,4527.9858506250157,4505.3459213718907,4482.8191917650311,4460.4050958062062,4438.1030703271754,4415.912554975539,4393.8329922006615,4371.8638272396583,4350.0045081034605,4328.254485562943,4306.6132131351287,4285.0801470694532,4263.6547463341058]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",5760.0548182670354,5705.5316332146222,5651.0084481622089,5596.4852631097956,5541.9620780573823,5487.438893004969,5432.9157079525557,5378.3925229001425,5323.8693378477292,5269.3461527953159,5214.8229677429026,5160.2997826904866,5134.498283777034,5108.8257923581486,5083.2816633963575,5057.8652550793759,5032.575928803979,5007.413049159959,4982.3759839141594,4957.4641039945882,4932.6767834746151,4908.0133995572423,4883.4733325594561,4859.0559658966586,4834.7606860671749,4810.5868826368387,4786.5339482236541,4762.6012784825361,4738.7882720901234,4715.0943307296729,4691.5188590760245,4668.0612647806447]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",5760.0548182670354,5731.2545441757002,5702.5982714548218,5674.0852800975472,5645.714853697059,5617.4862794285737,5589.398848031431,5561.4518537912736,5533.6445945223168,5505.9763715497047,5478.4464896919562,5451.0542572434961,5423.798985957279,5396.6799910274922,5369.6965910723547,5342.848108116993,5316.1338675764082,5289.5531982385264,5263.1054322473337,5236.789905086097,5210.6059555606662,5184.552925782863,5158.6301611539484,5132.8370103481784,5107.1728252964376,5081.6369611699556,5056.2287763641061,5030.9476324822854,5005.792894319874,4980.7639298482745,4955.8601101990334,4931.0808096480387]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",13940.288918901,13008.395223390171,12076.501527879342,11144.607832368512,10212.714136857683,9280.8204413468538,8348.9267458360246,7417.0330503251953,6485.139354814366,5553.2456593035367,4621.3519637927075,3689.4582682818736,3671.0109769404644,3652.6559220557619,3634.392642445483,3616.2206792332554,3598.1395758370891,3580.1488779579036,3562.2481335681141,3544.4368929002735,3526.7147084357721,3509.0811348935931,3491.5357292191252,3474.0780505730295,3456.7076603201645,3439.4241220185636,3422.2270014084706,3405.1158664014283,3388.0902870694213,3371.149835634074,3354.2940864559037,3337.5226160236243]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",13940.288918901,13546.506200972415,13158.617282071438,12764.837282071527,12371.057282071499,11977.277282071471,11583.497282071443,11189.717282071415,10795.937282071503,10402.157282071475,10008.377282071448,9609,9560.9549999999999,9513.1502249999994,9465.5844738750002,9418.2565515056249,9371.1652687480964,9324.3094424043557,9277.6878951923336,9231.2994557163711,9185.1429584377893,9139.2172436456003,9093.5211574273726,9048.053551640236,9002.8132838820347,8957.7992174626252,8913.0102213753125,8868.4451702684364,8824.1029444170945,8779.9824296950082,8736.0825175465325,8692.4021049587991]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",13940.288918901,13870.587474306496,13801.234536934964,13732.22836425029,13663.567222429037,13595.249386316893,13527.273139385308,13459.636773688382,13392.338589819939,13325.376896870839,13258.750012386485,13192.456262324553,13126.493981012931,13060.861511107865,12995.557203552326,12930.579417534564,12865.92652044689,12801.596887844657,12737.588903405433,12673.900958888406,12610.531454093963,12547.478796823494,12484.741402839376,12422.317695825179,12360.206107346054,12298.405076809324,12236.913051425277,12175.728486168151,12114.849843737311,12054.275594518624,11994.004216546031,11934.0341954633]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",32147.024934077963,29747.424428380466,27347.784428380466,24948.144428380467,22548.504428380467,20148.864428380468,17749.224428380468,15349.584428380469,12949.94442838047,10550.30442838047,8150.6644283804708,5751.4193714054945,5722.6622745484674,5694.0489631757255,5665.5787183598468,5637.2508247680471,5609.0645706442065,5581.019247790985,5553.1141515520303,5525.3485807942698,5497.721837890298,5470.2332287008467,5442.8820625573426,5415.6676522445559,5388.5893139833333,5361.6463674134166,5334.8381355763495,5308.1639448984679,5281.6231251739755,5255.2150095481056,5228.9389345003647,5202.7942398278628]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",32147.024934077963,31473.704535677291,30800.384137276618,30127.063738875946,29453.743340475274,28780.422942074601,28107.102543673929,27433.782145273257,26760.461746872585,26087.141348471912,25413.82095007124,24740.500551670564,24616.798048912213,24493.714058667651,24371.245488374312,24249.389260932439,24128.142314627778,24007.501603054639,23887.464095039366,23768.026774564169,23649.186640691347,23530.940707487891,23413.286003950452,23296.219573930699,23179.738476061044,23063.839783680738,22948.520584762333,22833.777981838521,22719.609091929327,22606.011046469681,22492.980991237331,22380.516086281143]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",32147.024934077963,31986.289809407572,31826.358360360533,31667.22656855873,31508.890435715937,31351.345983537358,31194.58925361967,31038.616307351571,30883.423225814811,30729.006109685739,30575.36107913731,30422.484273741622,30270.371852372915,30119.019993111051,29968.424893145497,29818.582768679767,29669.489854836367,29521.142405562186,29373.536693534374,29226.6690100667,29080.535665016367,28935.132986691286,28790.457321757829,28646.505035149039,28503.272509973292,28360.756147423424,28218.952366686306,28077.857604852874,27937.46831682861,27797.780975244466,27658.792070368243,27520.4981100164]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",13940.288918901,13008.395223390171,12076.501527879342,11144.607832368512,10212.714136857683,9280.8204413468538,8348.9267458360246,7417.0330503251953,6485.139354814366,5553.2456593035367,4621.3519637927075,3689.4582682818736,3671.0109769404644,3652.6559220557619,3634.392642445483,3616.2206792332554,3598.1395758370891,3580.1488779579036,3562.2481335681141,3544.4368929002735,3526.7147084357721,3509.0811348935931,3491.5357292191252,3474.0780505730295,3456.7076603201645,3439.4241220185636,3422.2270014084706,3405.1158664014283,3388.0902870694213,3371.149835634074,3354.2940864559037,3337.5226160236243]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",13940.288918901,13546.506200972415,13158.617282071438,12764.837282071527,12371.057282071499,11977.277282071471,11583.497282071443,11189.717282071415,10795.937282071503,10402.157282071475,10008.377282071448,9608.6790216865593,9560.6356265781269,9512.8324484452369,9465.2682862030106,9417.9419447719956,9370.8522350481362,9323.9979738728962,9277.3779840035313,9230.9910940835143,9184.8361386130964,9138.9119579200305,9093.2173981304295,9047.7513111397766,9002.5125545840783,8957.4999918111571,8912.7124918521004,8868.1489293928389,8823.8081847458743,8779.6891438221446,8735.7906981030337,8692.111744612519]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",13940.288918901,13870.587474306496,13801.234536934964,13732.22836425029,13663.567222429037,13595.249386316893,13527.273139385308,13459.636773688382,13392.338589819939,13325.376896870839,13258.750012386485,13192.456262324553,13126.493981012931,13060.861511107865,12995.557203552326,12930.579417534564,12865.92652044689,12801.596887844657,12737.588903405433,12673.900958888406,12610.531454093963,12547.478796823494,12484.741402839376,12422.317695825179,12360.206107346054,12298.405076809324,12236.913051425277,12175.728486168151,12114.849843737311,12054.275594518624,11994.004216546031,11934.0341954633]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",32147.024934077963,29747.424428380466,27347.784428380466,24948.144428380467,22548.504428380467,20148.864428380468,17749.224428380468,15349.584428380469,12949.94442838047,10550.30442838047,8150.6644283804708,5751.4193714054945,5722.6622745484674,5694.0489631757255,5665.5787183598468,5637.2508247680471,5609.0645706442065,5581.019247790985,5553.1141515520303,5525.3485807942698,5497.721837890298,5470.2332287008467,5442.8820625573426,5415.6676522445559,5388.5893139833333,5361.6463674134166,5334.8381355763495,5308.1639448984679,5281.6231251739755,5255.2150095481056,5228.9389345003647,5202.7942398278628]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",32147.024934077963,31473.704535677291,30800.384137276618,30127.063738875946,29453.743340475274,28780.422942074601,28107.102543673929,27433.782145273257,26760.461746872585,26087.141348471912,25413.82095007124,24740.500551670564,24616.798048912213,24493.714058667651,24371.245488374312,24249.389260932439,24128.142314627778,24007.501603054639,23887.464095039366,23768.026774564169,23649.186640691347,23530.940707487891,23413.286003950452,23296.219573930699,23179.738476061044,23063.839783680738,22948.520584762333,22833.777981838521,22719.609091929327,22606.011046469681,22492.980991237331,22380.516086281143]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",32147.024934077963,31986.289809407572,31826.358360360533,31667.22656855873,31508.890435715937,31351.345983537358,31194.58925361967,31038.616307351571,30883.423225814811,30729.006109685739,30575.36107913731,30422.484273741622,30270.371852372915,30119.019993111051,29968.424893145497,29818.582768679767,29669.489854836367,29521.142405562186,29373.536693534374,29226.6690100667,29080.535665016367,28935.132986691286,28790.457321757829,28646.505035149039,28503.272509973292,28360.756147423424,28218.952366686306,28077.857604852874,27937.46831682861,27797.780975244466,27658.792070368243,27520.4981100164]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydro / Flash - Advanced",138.00665203263253,136.96241093875685,135.91816984488116,134.87392875100548,133.8296876571298,132.78544656325411,131.74120546937843,130.69696437550274,129.65272328162706,128.60848218775138,127.56424109387569,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",138.00665203263253,137.05838073049912,136.11010942836572,135.16183812623231,134.2135668240989,133.2652955219655,132.31702421983209,131.36875291769869,130.42048161556528,129.47221031343187,128.52393901129847,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",181.64315154049024,180.49813840111938,179.35312526174852,178.20811212237766,177.0630989830068,175.91808584363594,174.77307270426508,173.62805956489422,172.48304642552336,171.33803328615249,170.19302014678163,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",181.64315154049024,180.4983287382548,179.35350593601936,178.20868313378392,177.06386033154848,175.91903752931304,174.77421472707761,173.62939192484217,172.48456912260673,171.33974632037129,170.19492351813585,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",267.89176436854348,256.83855027984021,245.78533619113693,234.73212210243366,223.67890801373039,212.62569392502712,201.57247983632385,190.51926574762058,179.46605165891731,168.41283757021404,157.35962348151077,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",267.89176436854348,263.867778963776,259.84379355900853,255.81980815424106,251.79582274947359,247.77183734470611,243.74785193993864,239.72386653517117,235.6998811304037,231.67589572563622,227.65191032086875,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",699.55712461813937,653.64063205972968,607.72413950132,561.80764694291031,515.89115438450062,469.97466182609094,424.05816926768125,378.14167670927156,332.22518415086188,286.30869159245219,240.39219903404248,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",699.55712461813937,692.01920105711724,684.48127749609512,676.94335393507299,669.40543037405087,661.86750681302874,654.32958325200661,646.79165969098449,639.25373612996236,631.71581256894024,624.17788900791811,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",267.89176436854348,256.83855027984021,245.78533619113693,234.73212210243366,223.67890801373039,212.62569392502712,201.57247983632385,190.51926574762058,179.46605165891731,168.41283757021404,157.35962348151077,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",267.89176436854348,263.867778963776,259.84379355900853,255.81980815424106,251.79582274947359,247.77183734470611,243.74785193993864,239.72386653517117,235.6998811304037,231.67589572563622,227.65191032086875,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",699.55712461813937,653.64063205972968,607.72413950132,561.80764694291031,515.89115438450062,469.97466182609094,424.05816926768125,378.14167670927156,332.22518415086188,286.30869159245219,240.39219903404248,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",699.55712461813937,692.01920105711724,684.48127749609512,676.94335393507299,669.40543037405087,661.86750681302874,654.32958325200661,646.79165969098449,639.25373612996236,631.71581256894024,624.17788900791811,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Advanced",{"$f":" ((L99 * L301 * AT43 * (L188 * 1 + L249) +L208) * 1000 / (L108 * 8760)) + L228 + 0 -L295","v":72.733285372230824},{"$f":" ((M99 * M301 * AU43 * (M188 * 1 + M249) +M208) * 1000 / (M108 * 8760)) + M228 + 0 -M295","v":71.10389998924957},69.490363765678723,67.892676701518297,66.31083879676828,64.744850051428699,63.194710465499533,61.66042003898076,60.141978771872424,58.639386664174495,57.152643715886981,{"$f":" ((W99 * W301 * BE43 * (W188 * 1 + W249) +W208) * 1000 / (W108 * 8760)) + W228 + 0 -W295","v":55.681749927009896},{"$f":" ((X99 * X301 * $BF43 * (X188 * 1 + X249) +X208) * 1000 / (X108 * 8760)) + X228 + 0 -X295","v":55.483579635010564},{"$f":" ((Y99 * Y301 * $BF43 * (Y188 * 1 + Y249) +Y208) * 1000 / (Y108 * 8760)) + Y228 + 0 -Y295","v":55.286400194471241},{"$f":" ((Z99 * Z301 * $BF43 * (Z188 * 1 + Z249) +Z208) * 1000 / (Z108 * 8760)) + Z228 + 0 -Z295","v":55.090206651134594},54.894994075514639,54.700757562772786,54.507492232594636,54.315193229067383,54.123855720557756,53.933474899590685,53.744045982728451,53.555564210450513,53.368024847033993,53.181423180434535,52.995754522168077,52.811014207192962,52.627197593792715,52.444300063459465,52.262317020777886,52.081243893309711,51.901076131478888]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":" ((L100 * L302 * AT42 * (L189 * 1 + L250) +L209) * 1000 / (L109 * 8760)) + L229 + 0-L296","v":72.733285372230824},{"$f":" ((M100 * M302 * AV42 * (M189 * 1 + M250) +M209) * 1000 / (M109 * 8760)) + M229 + 0-M296","v":71.615392157774451},70.643971771106479,69.676252082410826,68.712233091687466,67.751914798936426,66.795297204157691,65.842380307351277,64.893164108517155,63.947648607655353,63.005833804765835,{"$f":" ((W100 * W302 * $N$60 * (W189 * 1 + W250) +W209) * 1000 / (W109 * 8760)) + W229 + 0","v":62.190137990817078},61.960095258567939,61.731202739980048,61.503454683985098,61.276845368270116,61.051369099133716,60.827020211342997,60.603793067991226,60.381682060356226,60.160681607759393,59.940786157425549,59.721990184343376,59.504288191126605,59.287674707875922,59.072144292041493,58.857691528286239,58.644311028349755,58.431997430912958,58.22074540146334,58.010549632160973,57.801404841705128]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":" ((L101 * L303 * $N$54 * (L190 * 1 + L251) +L210) * 1000 / (L110 * 8760)) + L230 + 0-L297","v":72.733285372230824},72.457142189936278,72.182379723553211,71.908991069502065,71.636969358721146,71.366307756494152,71.096999462278291,70.829037709533523,70.562415765552458,70.297126931291331,70.033164541201486,{"$f":" ((W101 * W303 * $N$54 * (W190 * 1 + W251) +W210) * 1000 / (W110 * 8760)) + W230 + 0","v":69.770521963062095},69.509192597813396,69.249169879390919,68.990447274560594,68.733018282754401,68.476876435907229,68.222015298294309,67.968428466369446,67.716109568604224,67.465052265327813,67.215250248567799,66.966697241891538,66.719387000248702,66.473313309814074,66.228469987831616,65.984850882459071,65.742449872613392,65.501260867816924,65.261277808044454,65.022494663570853,64.784905434819606]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":" ((L99 * L301 * AT43 * (L191 * 1 + L252) +L211) * 1000 / (L111 * 8760)) + L231 + 0-L295","v":105.48636435878657},{"$f":" ((M99 * M301 * AV43 * (M191 * 1 + M252) +M211) * 1000 / (M111 * 8760)) + M231 + 0-M295","v":102.89197697147286},100.88394400121753,98.894666095933999,96.924143255622283,94.972375480282395,93.039362769914248,91.125105124517958,89.229602544093481,87.352855028640775,85.494862578159925,{"$f":" ((W99 * W301 * $N$52 * (W191 * 1 + W252) +W211) * 1000 / (W111 * 8760)) + W231 + 0","v":84.120071687392468},83.8200820645487,83.521592389819133,83.224595163463206,82.929082923239079,82.635048244216065,82.342483738588157,82.051382055488432,81.761735880804181,81.473537936993324,81.186780982901553,80.901457813580237,80.617561260105532,80.335084189398188,80.054019504044376,79.774360142117345,79.496099076999954,79.219229317208146,78.943743906215289,78.669635922277422,78.396898478259189]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":" ((L100 * L302 * AT42 * (L192 * 1 + L253) +L212) * 1000 / (L112 * 8760)) + L232 + 0-L296","v":105.48636435878657},{"$f":" ((M100 * M302 * AV42 * (M192 * 1 + M253) +M212) * 1000 / (M112 * 8760)) + M232 + 0-M296","v":104.16235989368494},103.04793883256247,101.9374117764511,100.8307787253508,99.728039679261641,98.629194638183534,97.534243602116561,96.44318657106065,95.35602354501583,94.272754523982101,{"$f":" ((W100 * W302 * $N$60 * (W192 * 1 + W253) +W212) * 1000 / (W112 * 8760)) + W232 + 0","v":93.377651879366496},93.031375849361694,92.686831199506955,92.344009272901459,92.00290145592902,91.663499178041405,91.325793911543258,90.989777171377597,90.655440514912755,90.322775541730238,89.991773893413651,89.662427253338635,89.334727346464007,89.008665939123702,88.68423483882016,88.361425894018083,88.040230993940057,87.720642068362409,87.402651087412664,87.08625006136765,86.771431040452867]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":" ((L101 * L303 * $N$54 * (L193 * 1 + L254) +L213) * 1000 / (L113 * 8760)) + L233 + 0-L297","v":105.48636435878657},105.08852953438168,104.69268388409884,104.29881746206738,103.9069203721461,103.51698276767441,103.12899485122509,102.74294687435801,102.35882913737528,101.97663198907742,101.59634582652107,{"$f":" ((W101 * W303 * $N$54 * (W193 * 1 + W254) +W213) * 1000 / (W113 * 8760)) + W233 + 0","v":101.21796109477752},100.84146828669269,100.46685794264828,100.09412065032409,99.723247044461488,99.354227806628259,98.98705366498416,98.621715394048294,98.258203814467109,97.896509792783803,97.536624241208941,97.178538117391952,96.822242424194002,96.467728209462095,96.114986565803832,95.764008630363861,95.414785584601091,95.067308654067133,94.721569108185847,94.377558260033979,94.035267466122875]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":" ((L99 * L301 * AT45 * (L194 * 1 + L255) +L214) * 1000 / (L114 * 8760)) + L234 + 0-L295","v":199.58396228851717},{"$f":" ((M99 * M301 * AV45 * (M194 * 1 + M255) +M214) * 1000 / (M114 * 8760)) + M234 + 0-M295","v":184.9258031477286},171.59534524505654,158.42146421395347,145.40416005441938,132.54343276645434,119.83928235005826,107.29170880523118,94.900712131973094,82.666292330283994,70.588449400163867,{"$f":" ((W99 * W301 * $N$53 * (W194 * 1 + W255) +W214) * 1000 / (W114 * 8760)) + W234 + 0","v":58.977134914530744},58.775036156112854,58.573947891487038,58.373865068184337,58.174782658998176,57.976695661857924,57.779599099703383,57.583488020359617,57.388357496412567,57.194202625085246,57.001018528114578,56.808800351628754,56.617543266025351,56.427242465849972,56.23789316967548,56.049490619981846,55.862030083036679,55.675506848776259,55.489916230687108,55.305253565688432,55.121514214014745]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":" ((L100 * L302 * AT44 * (L195 * 1 + L256) +L215) * 1000 / (L115 * 8760)) + L235 + 0-L296","v":199.58396228851717},{"$f":" ((M100 * M302 * AV44 * (M195 * 1 + M256) +M215) * 1000 / (M115 * 8760)) + M235 + 0-M296","v":193.42157747721771},187.85804917960419,182.25327419629787,176.6768125267281,171.1286641708962,165.60882912880226,160.11730740044615,154.65409898582934,149.21920388494905,143.81262209780664,{"$f":" ((W100 * W302 * $N$61 * (W195 * 1 + W256) +W215) * 1000 / (W115 * 8760)) + W235 + 0","v":138.71572500823771},138.16397028281355,137.61497433101644,137.06872335897839,136.52520364180052,135.98440152320848,135.44630341520948,134.91089579775044,134.37816521837868,133.8480982919038,133.32068170006127,132.79590219117799,132.27374657983913,131.7542017465569,131.23725463744117,130.72289226387099,130.21110170216863,129.70187009327481,129.19518464242543,128.69103261883032,128.18940135535314]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":" ((L101 * L303 * $N$55 * (L196 * 1 + L257) +L216) * 1000 / (L116 * 8760)) + L236 + 0-L297","v":199.58396228851717},198.75593831952037,197.9320544703686,197.11229004046257,196.29662443270601,195.48503715298833,194.67750780966918,193.87401611306666,193.0745418749471,192.27906500801814,191.48756552542392,{"$f":" ((W101 * W303 * $N$55 * (W196 * 1 + W257) +W216) * 1000 / (W116 * 8760)) + W236 + 0","v":190.70002354024257},189.91641926498716,189.13673301110802,188.36094518849828,187.5890363050016,186.82098696592234,186.05677787353858,185.29638982661666,184.53980371992941,183.78700054377555,183.03796138350253,182.29266741903075,181.55109992438139,180.81324026720532,180.07906990831509,179.34857040121935,178.62172339165903,177.89851061714657,177.17891390650664,176.46291517941992,175.75049644596857]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":" ((L99 * L301 * AT45 * (L197 * 1 + L258) +L217) * 1000 / (L117 * 8760)) + L237 + 0-L295","v":529.45249028914532},{"$f":" ((M99 * M301 * AV45 * (M197 * 1 + M258) +M217) * 1000 / (M117 * 8760)) + M237 + 0-M295","v":485.20801337998631},444.4548559135871,404.15528466806211,364.30929964341146,324.91690083963499,285.97808825673286,247.49286189470496,209.46122175355131,171.8831678332719,134.75870013386668,{"$f":" ((W99 * W301 * $N$53 * (W197 * 1 + W258) +W217) * 1000 / (W117 * 8760)) + W237 + 0","v":98.636223120205287},98.281794649064622,97.929138320279662,97.578245273138606,97.229106691233255,96.881713802237456,96.536057877686616,96.192130232758544,95.849922226055099,95.509425259385168,95.170630777548595,94.833530268121208,94.498115261240955,94.164377329395109,93.832308087208489,93.501899191232823,93.173142339736998,92.846029272498669,92.520551770596526,92.196701656203899,91.874470792383235]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":" ((L100 * L302 * AT44 * (L198 * 1 + L259) +L218) * 1000 / (L118 * 8760)) + L238 + 0-L296","v":529.45249028914532},{"$f":" ((M100 * M302 * AV44 * (M198 * 1 + M259) +M218) * 1000 / (M118 * 8760)) + M238 + 0-M296","v":516.83238638427383},505.5669173635124,494.35591256934146,483.19937200176093,472.09729566077095,461.0496835463714,450.0565356585625,439.11785199734391,428.23363256271585,417.40387735467812,{"$f":" ((W100 * W302 * $N$61 * (W198 * 1 + W259) +W218) * 1000 / (W118 * 8760)) + W238 + 0","v":407.62920378450281},406.03101207882725,404.44081133168004,402.85856158826851,401.2842230935741,399.71775629135317,398.15912182314338,396.60828052727453,395.06519343788506,393.52982178394262,392.00212698826982,390.48207066657545,388.96961462648943,387.4647208666039,385.9673515755178,384.47746913088713,382.9950360984796,381.52001523123414,380.05236946832486,378.59206193423017,377.13905593780589]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":" ((L101 * L303 * $N$55 * (L199 * 1 + L260) +L219) * 1000 / (L119 * 8760)) + L239 + 0-L297","v":529.45249028914532},527.30434108300358,525.16693262289255,523.04021120508219,520.92412339436078,518.81861602269305,516.7236361878837,514.63913125224826,512.56504884129095,510.50133684238864,508.44794340348074,{"$f":" ((W101 * W303 * $N$55 * (W199 * 1 + W260) +W219) * 1000 / (W119 * 8760)) + W239 + 0","v":506.4048169317673},504.37190609241253,502.34915980725452,500.33652725352232,498.33395786255863,496.34140131854991,494.35880755726123,492.38612676477896,490.42330937625906,488.47030607468179,486.52706778961243,484.59354569596843,482.6696912127926,480.75545600203264,478.85079196732653,476.95565125279393,475.06998624183393,473.19374955592883,471.3268940534532,469.46937282848995,467.62113920965152]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":" ((L99 * L301 * AT45 * (L200 * 1 + L261) +L220) * 1000 / (L120 * 8760)) + L240 + 0-L295","v":199.58396228851717},{"$f":" ((M99 * M301 * AV45 * (M200 * 1 + M261) +M220) * 1000 / (M120 * 8760)) + M240 + 0-M295","v":184.9258031477286},171.59534524505654,158.42146421395347,145.40416005441938,132.54343276645434,119.83928235005826,107.29170880523118,94.900712131973094,82.666292330283994,70.588449400163867,{"$f":" ((W99 * W301 * $N$53 * (W200 * 1 + W261) +W220) * 1000 / (W120 * 8760)) + W240 + 0","v":58.977134914530744},58.775036156112854,58.573947891487038,58.373865068184337,58.174782658998176,57.976695661857924,57.779599099703383,57.583488020359617,57.388357496412567,57.194202625085246,57.001018528114578,56.808800351628754,56.617543266025351,56.427242465849972,56.23789316967548,56.049490619981846,55.862030083036679,55.675506848776259,55.489916230687108,55.305253565688432,55.121514214014745]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":" ((L100 * L302 * AT44 * (L201 * 1 + L262) +L221) * 1000 / (L121 * 8760)) + L241 + 0-L296","v":199.58396228851717},{"$f":" ((M100 * M302 * AV44 * (M201 * 1 + M262) +M221) * 1000 / (M121 * 8760)) + M241 + 0-M296","v":193.42157747721771},187.85804917960419,182.25327419629787,176.6768125267281,171.1286641708962,165.60882912880226,160.11730740044615,154.65409898582934,149.21920388494905,143.81262209780664,{"$f":" ((W100 * W302 * $N$61 * (W201 * 1 + W262) +W221) * 1000 / (W121 * 8760)) + W241 + 0","v":138.71203885356607},138.16030255891525,137.61132494573766,137.06509222062596,136.52159065913989,135.9808066054612,135.44272647205091,134.90733673930765,134.37462395522815,133.84457473506899,133.31717576101065,132.7924137818226,132.2702756125305,131.75074813408486,131.23381829303142,130.71947310118327,130.20769963529432,129.69848503673489,129.19181651116824,128.68768132822939,128.18606682120526]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":" ((L101 * L303 * $N$55 * (L202 * 1 + L263) +L222) * 1000 / (L122 * 8760)) + L242 + 0-L297","v":199.58396228851717},198.75593831952037,197.9320544703686,197.11229004046257,196.29662443270601,195.48503715298833,194.67750780966918,193.87401611306666,193.0745418749471,192.27906500801814,191.48756552542392,{"$f":" ((W101 * W303 * $N$55 * (W202 * 1 + W263) +W222) * 1000 / (W122 * 8760)) + W242 + 0","v":190.70002354024257},189.91641926498716,189.13673301110802,188.36094518849828,187.5890363050016,186.82098696592234,186.05677787353858,185.29638982661666,184.53980371992941,183.78700054377555,183.03796138350253,182.29266741903075,181.55109992438139,180.81324026720532,180.07906990831509,179.34857040121935,178.62172339165903,177.89851061714657,177.17891390650664,176.46291517941992,175.75049644596857]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":" ((L99 * L301 * AT45 * (L203 * 1 + L264) +L223) * 1000 / (L123 * 8760)) + L243 + 0-L295","v":529.45249028914532},{"$f":" ((M99 * M301 * AV45 * (M203 * 1 + M264) +M223) * 1000 / (M123 * 8760)) + M243 + 0-M295","v":485.20801337998631},444.4548559135871,404.15528466806211,364.30929964341146,324.91690083963499,285.97808825673286,247.49286189470496,209.46122175355131,171.8831678332719,134.75870013386668,{"$f":" ((W99 * W301 * $N$53 * (W203 * 1 + W264) +W223) * 1000 / (W123 * 8760)) + W243 + 0","v":98.636223120205287},98.281794649064622,97.929138320279662,97.578245273138606,97.229106691233255,96.881713802237456,96.536057877686616,96.192130232758544,95.849922226055099,95.509425259385168,95.170630777548595,94.833530268121208,94.498115261240955,94.164377329395109,93.832308087208489,93.501899191232823,93.173142339736998,92.846029272498669,92.520551770596526,92.196701656203899,91.874470792383235]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":" ((L100 * L302 * AT44 * (L204 * 1 + L265) +L224) * 1000 / (L124 * 8760)) + L244 + 0-L296","v":529.45249028914532},{"$f":" ((M100 * M302 * AV44 * (M204 * 1 + M265) +M224) * 1000 / (M124 * 8760)) + M244 + 0-M296","v":516.83238638427383},505.5669173635124,494.35591256934146,483.19937200176093,472.09729566077095,461.0496835463714,450.0565356585625,439.11785199734391,428.23363256271585,417.40387735467812,{"$f":" ((W100 * W302 * $N$61 * (W204 * 1 + W265) +W224) * 1000 / (W124 * 8760)) + W244 + 0","v":407.62920378450281},406.03101207882725,404.44081133168004,402.85856158826851,401.2842230935741,399.71775629135317,398.15912182314338,396.60828052727453,395.06519343788506,393.52982178394262,392.00212698826982,390.48207066657545,388.96961462648943,387.4647208666039,385.9673515755178,384.47746913088713,382.9950360984796,381.52001523123414,380.05236946832486,378.59206193423017,377.13905593780589]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":" ((L101 * L303 * $N$55 * (L205 * 1 + L266) +L225) * 1000 / (L125 * 8760)) + L245 + 0-L297","v":529.45249028914532},527.30434108300358,525.16693262289255,523.04021120508219,520.92412339436078,518.81861602269305,516.7236361878837,514.63913125224826,512.56504884129095,510.50133684238864,508.44794340348074,{"$f":" ((W101 * W303 * $N$55 * (W205 * 1 + W266) +W225) * 1000 / (W125 * 8760)) + W245 + 0","v":506.4048169317673},504.37190609241253,502.34915980725452,500.33652725352232,498.33395786255863,496.34140131854991,494.35880755726123,492.38612676477896,490.42330937625906,488.47030607468179,486.52706778961243,484.59354569596843,482.6696912127926,480.75545600203264,478.85079196732653,476.95565125279393,475.06998624183393,473.19374955592883,471.3268940534532,469.46937282848995,467.62113920965152]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$305:$I$310,L305:L310)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$305:$I$310,L312:L317)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$305:$I$310,L319:L324)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$89*L298*(1-L$293/2)-L$293)/(1-L$89)","v":1.0420532345144531},1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$93)*(1+L$72))^$K305","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+AB$93)*(1+AB$72))^$K305","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,0.32,null,2,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,0.192,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$94)*(1+L$72))^$K312","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+AB$94)*(1+AB$72))^$K312","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,null,null,2,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,null,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,null,null,4,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,null,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,null,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$95)*(1+L$72))^$K319","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+AB$95)*(1+AB$72))^$K319","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,null,null,2,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,null,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,null,null,4,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,null,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,null,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[]
[]
[]
[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"]
[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 ($/kW)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[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 ($/kW)",null,null,null,0]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Utility-Scale Battery Storage","index":15,"n_rows":120,"n_cols":37,"rows_kept":120,"cut":false,"hidden":false,"merged":[[0,0,0,9],[6,2,6,15],[8,1,26,1],[8,3,8,4],[8,5,8,10],[10,3,10,10],[11,3,11,10],[12,3,12,10],[14,2,15,14],[16,3,26,3],[30,2,30,15],[35,1,119,1],[35,3,49,3],[54,3,68,3],[71,3,85,3],[88,3,102,3],[105,3,119,3]]}
["Utility-Scale Battery Storage",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/utility-scale_battery_storage"]
[]
[null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,"Take me to: ",null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X","Assumptions"]
[]
[null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,"Utility Scale Battery Storage"]
[null,null,null,"Representative Li-Ion Battery Storage, 60 MW, 240 MWh storage (4 hours)"]
[]
[]
[null,null,"Reference: Battery Storage cost values from C. Augustine and N. Blair, “Energy Storage Futures Study Storage Technology Modeling Input Data Report,” NREL/TP-5700-78694. Golden, CO: National Renewable Energy Laboratory. https://www.nrel.gov/docs/fy21osti/78694.pdf.\n"]
[]
[null,null,null,"Capital Cost ($/kWh)","Battery Energy Capital Cost ($/kWh)"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Advanced",290.41320000000002,276.62469505490964,252.8768,232.13300000000001,211.38920000000002,190.6454,169.9016,159.03579999999999,147.18219999999999,136.31639999999999,125.45060000000001,114.5848,112.6092,110.6336,107.67019999999999,105.69460000000001,103.71899999999999,100.7556,98.78,96.804400000000001,94.828800000000001,91.865399999999994,89.889800000000008,87.914199999999994,85.938600000000008,82.975200000000001,80.999600000000001,79.024000000000001,77.048400000000001,74.085000000000008,72.109399999999994,70.133800000000008]
[null,null,null,null,"Moderate",290.41320000000002,276.62469505490964,259.2083494245868,241.79200379426393,224.37565816394113,206.95931253361834,189.54296690329548,180.9925111011114,172.4420552989273,163.89159949674328,155.34114369455918,146.7906878923751,144.53354336916598,142.27639884595689,140.01925432274771,137.76210979953856,135.50496527632944,133.24782075312029,130.99067622991117,128.73353170670205,126.47638718349293,124.21924266028375,121.96209813707465,119.7049536138655,117.44780909065635,115.19066456744724,112.93352004423811,110.67637552102896,108.41923099781981,106.16208647461073,103.90494195140158,101.64779742819243]
[null,null,null,null,"Conservative",290.41320000000002,276.62469505490964,266.70600000000002,258.80360000000002,251.88900000000001,243.98660000000001,236.08419999999998,227.53972999999999,218.99526,210.45079000000001,201.90631999999999,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185]
[]
[null,null,null,null,"Battery Power Capital Cost ($/kW)"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Advanced",272.63279999999997,256.78545399572664,238.0598,218.3038,198.5478,178.79179999999999,159.03579999999999,149.15780000000001,138.292,128.41399999999999,118.536,107.67019999999999,105.69460000000001,103.71899999999999,101.74340000000001,99.767799999999994,96.804400000000001,94.828800000000001,92.853200000000001,90.877600000000001,88.902000000000001,86.926400000000001,84.950800000000001,81.987400000000008,80.011799999999994,78.036200000000008,76.060599999999994,74.085000000000008,72.109399999999994,70.133800000000008,68.158199999999994,65.194800000000001]
[null,null,null,null,"Moderate",272.63279999999997,256.78545399572664,244.97966714159767,233.17388028746916,221.36809343334016,209.5623065792112,197.7565197250822,197.59142980652393,197.4263398879659,197.2612499694074,197.09616005084933,196.93107013229152,196.15847545385549,195.38588077541934,194.61328609698373,193.84069141854769,193.06809674011177,192.29550206167596,191.52290738323981,190.75031270480397,189.97771802636794,189.20512334793219,188.43252866949626,187.65993399106048,186.88733931262456,186.11474463418853,185.34214995575283,184.56955527731694,183.79696059888118,183.02436592044515,182.25177124200923,181.47917656357413]
[null,null,null,null,"Conservative",272.63279999999997,256.78545399572664,250.90120000000002,242.99880000000002,236.08420000000001,229.1696,222.255,219.29160000000002,216.32820000000001,213.3648,210.4014,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999]
[]
[null,null,null,null,"Total System Cost ($/kW) = Battery Energy Cost ($/kWh) * Storage Duration (hr) + Battery Power Cost ($/kW)"]
[]
[null,null,"Future Projections"]
[]
[null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,"For  15-year life (values in 2019$):"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"CAPEX ($/kW)","2Hr Battery Storage - Advanced",{"$f":"F19*2+F25","v":853.45920000000001},{"$f":"G19*2+G25","v":810.03484410554597},743.8134,682.56979999999999,621.32619999999997,560.08259999999996,498.839,467.2294,432.65639999999996,401.04679999999996,369.43720000000002,336.83979999999997,330.91300000000001,324.9862,317.0838,311.15700000000004,304.24239999999998,296.34000000000003,290.41320000000002,284.4864,278.55959999999999,270.65719999999999,264.73040000000003,257.81579999999997,251.88900000000001,243.98660000000001,238.0598,232.13300000000001,226.2062,218.30380000000002,212.37699999999998,{"$f":"AK19*2+AK25","v":205.4624}]
[null,null,null,null,"2Hr Battery Storage - Moderate",{"$f":"F20*2+F26","v":853.45920000000001},810.03484410554597,763.3963659907713,716.75788787599708,670.11940976122241,623.48093164644786,{"$f":"L20*2+L26","v":576.84245353167319},559.57645200874674,542.31045048582052,525.04444896289397,507.77844743996769,490.51244591704176,485.22556219218745,479.93867846733315,474.65179474247918,469.36491101762482,464.07802729277068,458.79114356791655,453.50425984306219,448.21737611820811,442.9304923933538,437.64360866849972,432.35672494364553,427.06984121879145,421.78295749393726,416.49607376908301,411.20919004422905,405.92230631937485,400.63542259452083,395.34853886966664,390.06165514481239,{"$f":"AK20*2+AK26","v":384.774771419959}]
[null,null,null,null,"2Hr Battery Storage - Conservative",{"$f":"F21*2+F27","v":853.45920000000001},810.03484410554597,784.31320000000005,760.60599999999999,739.86220000000003,717.14280000000008,694.4233999999999,674.37105999999994,654.31871999999998,634.26638000000003,614.21403999999995,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617]
[null,null,null,null,"4Hr Battery Storage - Advanced",{"$f":"F19*4+F25","v":1434.2856000000002},{"$f":"G19*4+G25","v":1363.2842342153651},1249.567,1146.8358000000001,1044.1046000000001,941.37339999999995,838.6422,785.30099999999993,727.02080000000001,673.67959999999994,620.33840000000009,566.00940000000003,556.13139999999999,546.25340000000006,532.42419999999993,522.5462,511.68039999999996,497.85120000000001,487.97320000000002,478.09519999999998,468.21719999999999,454.38799999999998,444.51000000000005,433.64419999999996,423.76620000000003,409.93700000000001,400.05899999999997,390.18100000000004,380.303,366.47380000000004,356.59579999999994,345.73]
[null,null,null,null,"4Hr Battery Storage - Moderate",{"$f":"F20*4+F26","v":1434.2856000000002},1363.2842342153651,1281.8130648399449,1200.3418954645249,1118.8707260891047,1037.3995567136847,955.92838733826409,921.56147421096955,887.19456108367513,852.82764795638059,818.46073482908605,784.09382170179197,774.29264893051936,764.49147615924687,754.69030338797461,744.889130616702,735.08795784542951,725.28678507415714,715.48561230288453,705.68443953161216,695.88326676033967,686.08209398906718,676.28092121779491,666.47974844652254,656.67857567524993,646.87740290397755,637.07623013270529,627.2750573614328,617.47388459016042,607.67271181888805,597.87153904761556,588.07036627634386]
[null,null,null,null,"4Hr Battery Storage - Conservative",1434.2856000000002,1363.2842342153651,1317.7252000000001,1278.2132000000001,1243.6402,1205.116,1166.5917999999999,1129.4505199999999,1092.30924,1055.16796,1018.0266799999999,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854]
[null,null,null,null,"6Hr Battery Storage - Advanced",{"$f":"F19*6+F25","v":2015.1120000000001},{"$f":"G19*6+G25","v":1916.5336243251845},1755.3206,1611.1017999999999,1466.883,1322.6641999999999,1178.4454000000001,1103.3725999999999,1021.3852000000001,946.31239999999991,871.23960000000011,795.17900000000009,781.34980000000007,767.52060000000006,747.76459999999997,733.93539999999996,719.11839999999995,699.36239999999998,685.53320000000008,671.70400000000006,657.87480000000005,638.11879999999996,624.28959999999995,609.47259999999994,595.64340000000004,575.88740000000007,562.05820000000006,548.22900000000004,534.39979999999991,514.64380000000006,500.81459999999993,485.99760000000003]
[null,null,null,null,"6Hr Battery Storage - Moderate",{"$f":"F20*6+F26","v":2015.1120000000001},1916.5336243251845,1800.2297636891185,1683.9259030530529,1567.6220424169869,1451.3181817809213,1335.0143211448551,1283.5464964131925,1232.0786716815298,1180.610846949867,1129.1430222182044,1077.6751974865422,1063.3597356688515,1049.0442738511606,1034.7288120334699,1020.413350215779,1006.0978883980883,991.78242658039767,977.46696476270688,963.15150294501632,948.83604112732553,934.52057930963474,920.20511749194418,905.8896556742535,891.57419385656272,877.25873203887204,862.94327022118148,848.62780840349069,834.31234658580001,819.99688476810945,805.68142295041866,791.36596113272867]
[null,null,null,null,"6Hr Battery Storage - Conservative",{"$f":"F21*6+F27","v":2015.1120000000001},1916.5336243251845,1851.1372000000001,1795.8204000000003,1747.4182000000001,1693.0892000000001,1638.7601999999997,1584.52998,1530.2997599999999,1476.0695400000002,1421.8393199999998,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001]
[null,null,null,null,"8Hr Battery Storage - Advanced",{"$f":"F19*8+F25","v":2595.9384},{"$f":"G19*8+G25","v":2469.7830144350037},2261.0742,2075.3678,1889.6614000000002,1703.9549999999999,1518.2485999999999,1421.4441999999999,1315.7495999999999,1218.9451999999999,1122.1408000000001,1024.3486,1006.5682,988.78780000000006,963.10500000000002,945.32460000000003,926.55639999999994,900.87360000000001,883.09320000000002,865.31280000000004,847.53240000000005,821.84960000000001,804.06920000000002,785.30099999999993,767.52060000000006,741.83780000000002,724.05740000000003,706.27700000000004,688.49659999999994,662.81380000000013,645.03339999999992,626.26520000000005]
[null,null,null,null,"8Hr Battery Storage - Moderate",{"$f":"F20*8+F26","v":2595.9384},2469.7830144350037,2318.6464625382919,2167.5099106415805,2016.3733587448692,1865.236806848158,1714.100254951446,1645.5315186154153,1576.9627822793843,1508.3940459433536,1439.8253096073227,1371.2565732712924,1352.4268224071834,1333.5970715430744,1314.7673206789655,1295.9375698148563,1277.1078189507473,1258.2780680866383,1239.4483172225291,1220.6185663584204,1201.7888154943114,1182.9590646302022,1164.1293137660934,1145.2995629019845,1126.4698120378753,1107.6400611737665,1088.8103103096578,1069.9805594455486,1051.1508085814396,1032.3210577173311,1013.4913068532219,994.66155598911359]
[null,null,null,null,"8Hr Battery Storage - Conservative",2595.9384,2469.7830144350037,2384.5492000000004,2313.4276,2251.1962000000003,2181.0624000000003,2110.9285999999997,2039.6094399999999,1968.2902799999999,1896.9711200000002,1825.6519599999999,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001]
[null,null,null,null,"10Hr Battery Storage - Advanced",{"$f":"F19*10+F25","v":3176.7647999999999},{"$f":"G19*10+G25","v":3023.0324045448228},2766.8278,2539.6338000000001,2312.4398000000001,2085.2458000000001,1858.0518000000002,1739.5157999999999,1610.1139999999998,1491.5779999999997,1373.0420000000001,1253.5182,1231.7866000000001,1210.0550000000001,1178.4454000000001,1156.7138000000002,1133.9944,1102.3848,1080.6532,1058.9215999999999,1037.19,1005.5804000000001,983.8488000000001,961.12939999999992,939.39780000000007,907.78819999999996,886.0566,864.32500000000005,842.59339999999997,810.9838000000002,789.2521999999999,766.53280000000007]
[null,null,null,null,"10Hr Battery Storage - Moderate",{"$f":"F20*10+F26","v":3176.7647999999999},3023.0324045448228,2837.0631613874652,2651.0939182301086,2465.1246750727514,2279.1554319153943,2093.1861887580371,2007.5165408176381,1921.8468928772388,1836.1772449368402,1750.507596996441,1664.8379490560426,1641.4939091455153,1618.1498692349883,1594.8058293244608,1571.4617894139335,1548.1177495034062,1524.773709592879,1501.4296696823515,1478.0856297718244,1454.7415898612974,1431.3975499507696,1408.0535100402426,1384.7094701297156,1361.3654302191881,1338.021390308661,1314.677350398134,1291.3333104876067,1267.9892705770794,1244.6452306665526,1221.3011907560251,1197.9571508454985]
[null,null,null,null,"10Hr Battery Storage - Conservative",{"$f":"F21*10+F27","v":3176.7647999999999},3023.0324045448228,2917.9612000000006,2831.0347999999999,2754.9742000000006,2669.0356000000002,2583.0969999999998,2494.6889000000001,2406.2808,2317.8726999999999,2229.4646000000002,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001]
[]
[]
[]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","2Hr Battery Storage - Advanced",{"$f":"0.025*F36","v":21.336480000000002},{"$f":"0.025*G36","v":20.250871102638651},18.595335000000002,17.064245,15.533155000000001,14.002065,12.470975000000001,11.680735,10.816409999999999,10.02617,9.2359300000000015,8.4209949999999996,8.272825000000001,8.1246550000000006,7.9270950000000004,7.778925000000001,7.6060599999999994,7.408500000000001,7.2603300000000006,7.1121600000000003,6.9639899999999999,6.7664299999999997,6.6182600000000011,6.4453949999999995,6.297225000000001,6.0996650000000008,5.9514950000000004,5.803325000000001,5.6551550000000006,5.4575950000000013,5.3094250000000001,5.1365600000000002]
[null,null,null,null,"2Hr Battery Storage - Moderate",{"$f":"0.025*F37","v":21.336480000000002},20.250871102638651,19.084909149769285,17.918947196899929,16.752985244030562,15.587023291161197,14.42106133829183,13.98941130021867,13.557761262145513,13.12611122407235,12.694461185999193,12.262811147926044,12.130639054804687,11.998466961683329,11.86629486856198,11.734122775440621,11.601950682319268,11.469778589197915,11.337606496076555,11.205434402955204,11.073262309833845,10.941090216712494,10.808918123591139,10.676746030469786,10.544573937348432,10.412401844227077,10.280229751105727,10.148057657984372,10.015885564863021,9.8837134717416664,9.7515413786203098,9.6193692854989763]
[null,null,null,null,"2Hr Battery Storage - Conservative",21.336480000000002,20.250871102638651,19.607830000000003,19.015150000000002,18.496555000000001,17.928570000000004,17.360584999999997,16.8592765,16.357968,15.856659500000001,15.355350999999999,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425]
[null,null,null,null,"4Hr Battery Storage - Advanced",35.857140000000008,34.082105855384128,31.239175000000003,28.670895000000002,26.102615000000004,23.534334999999999,20.966055000000001,19.632525000000001,18.175520000000002,16.841989999999999,15.508460000000003,14.150235000000002,13.903285,13.656335000000002,13.310604999999999,13.063655000000001,12.792009999999999,12.446280000000002,12.199330000000002,11.95238,11.70543,11.3597,11.112750000000002,10.841104999999999,10.594155000000001,10.248425000000001,10.001474999999999,9.754525000000001,9.507575000000001,9.1618450000000013,8.9148949999999996,8.6432500000000001]
[null,null,null,null,"4Hr Battery Storage - Moderate",35.857140000000008,34.082105855384128,32.045326620998623,30.008547386613124,27.971768152227618,25.934988917842119,23.898209683456603,23.03903685527424,22.179864027091881,21.320691198909515,20.461518370727152,19.6023455425448,19.357316223262984,19.112286903981172,18.867257584699367,18.622228265417551,18.377198946135739,18.13216962685393,17.887140307572114,17.642110988290305,17.397081669008493,17.152052349726681,16.907023030444872,16.661993711163063,16.416964391881248,16.171935072599439,15.926905753317634,15.681876434035821,15.436847114754011,15.191817795472202,14.94678847619039,14.701759156908597]
[null,null,null,null,"4Hr Battery Storage - Conservative",35.857140000000008,34.082105855384128,32.943130000000004,31.955330000000004,31.091005000000003,30.1279,29.164794999999998,28.236262999999997,27.307731000000004,26.379199,25.450666999999999,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002]
[null,null,null,null,"6Hr Battery Storage - Advanced",50.377800000000008,47.913340608129616,43.883015,40.277545000000003,36.672075,33.066605000000003,29.461135000000002,27.584315,25.534630000000003,23.657809999999998,21.780990000000003,19.879475000000003,19.533745000000003,19.188015000000004,18.694115,18.348385,17.977959999999999,17.484059999999999,17.138330000000003,16.792600000000004,16.446870000000001,15.952970000000001,15.607239999999999,15.236815,14.891085000000002,14.397185000000002,14.051455000000002,13.705725000000001,13.359994999999998,12.866095000000001,12.520364999999998,12.149940000000001]
[null,null,null,null,"6Hr Battery Storage - Moderate",50.377800000000008,47.913340608129616,45.005744092227964,42.098147576326326,39.190551060424674,36.282954544523037,33.375358028621378,32.08866241032981,30.801966792038247,29.515271173746676,28.228575555455109,26.941879937163556,26.58399339172129,26.226106846279016,25.86822030083675,25.510333755394477,25.152447209952211,24.794560664509945,24.436674119067675,24.078787573625409,23.720901028183139,23.363014482740869,23.005127937298607,22.64724139185634,22.289354846414071,21.931468300971801,21.573581755529538,21.215695210087269,20.857808664645002,20.499922119202736,20.142035573760467,19.784149028318218]
[null,null,null,null,"6Hr Battery Storage - Conservative",50.377800000000008,47.913340608129616,46.278430000000007,44.895510000000009,43.685455000000005,42.327230000000007,40.969004999999996,39.613249500000002,{"$f":"0.025*N44","v":38.257494000000001},36.901738500000008,35.545983,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006]
[null,null,null,null,"8Hr Battery Storage - Advanced",64.89846,61.744575360875096,56.526855000000005,51.884195000000005,47.241535000000006,42.598875,37.956215,35.536104999999999,32.893740000000001,30.47363,28.053520000000006,25.608715000000004,25.164205000000003,24.719695000000002,24.077625000000001,23.633115000000004,23.163910000000001,22.521840000000001,22.077330000000003,21.632820000000002,21.188310000000001,20.546240000000001,20.101730000000003,19.632525000000001,19.188015000000004,18.545945,18.101435000000002,17.656925000000001,17.212415,16.570345000000003,16.125834999999999,15.656630000000002]
[null,null,null,null,"8Hr Battery Storage - Moderate",64.89846,61.744575360875096,57.966161563457298,54.187747766039514,50.409333968621731,46.630920171203954,42.852506373786156,41.138287965385388,39.424069556984612,37.709851148583844,35.995632740183069,34.281414331782308,33.810670560179588,33.339926788576861,32.869183016974141,32.398439245371407,31.927695473768683,31.456951702165959,30.986207930563229,30.515464158960512,30.044720387357785,29.573976615755058,29.103232844152338,28.632489072549614,28.161745300946883,27.691001529344163,27.220257757741447,26.749513986138716,26.278770214535992,25.808026442933279,25.337282671330549,24.866538899727843]
[null,null,null,null,"8Hr Battery Storage - Conservative",64.89846,61.744575360875096,59.613730000000011,57.83569,56.279905000000014,54.526560000000011,52.773214999999993,50.990236000000003,49.207256999999998,47.424278000000008,45.641299000000004,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006]
[null,null,null,null,"10Hr Battery Storage - Advanced",79.419120000000007,75.575810113620577,69.170695000000009,63.490845000000007,57.810995000000005,52.131145000000004,46.451295000000009,43.487895000000002,40.252849999999995,37.289449999999995,34.326050000000002,31.337955000000001,30.794665000000006,30.251375000000003,29.461135000000002,28.917845000000007,28.349860000000003,27.559620000000002,27.01633,26.473039999999997,25.929750000000002,25.139510000000001,24.596220000000002,24.028234999999999,23.484945000000003,22.694704999999999,22.151415,21.608125000000001,21.064835000000002,20.274595000000005,19.731304999999999,19.163320000000002]
[null,null,null,null,"10Hr Battery Storage - Moderate",79.419120000000007,75.575810113620577,70.92657903468664,66.277347955752717,61.628116876818787,56.978885797884857,52.329654718950934,50.187913520440958,48.046172321930975,45.904431123421006,43.762689924911029,41.620948726401068,41.037347728637883,40.453746730874713,39.870145733111521,39.286544735348343,38.702943737585159,38.119342739821974,37.535741742058789,36.952140744295612,36.368539746532434,35.784938748769243,35.201337751006065,34.617736753242887,34.034135755479703,33.450534757716525,32.866933759953348,32.28333276219017,31.699731764426986,31.116130766663815,30.532529768900631,29.948928771137464]
[null,null,null,null,"10Hr Battery Storage - Conservative",79.419120000000007,75.575810113620577,72.949030000000022,70.775869999999998,68.874355000000023,66.725890000000007,64.577424999999991,62.367222500000004,60.157020000000003,57.946817500000002,55.736615000000008,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006]
[]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","2Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"10Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"10Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"10Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Round-Trip Efficiency","2Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"2Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"2Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"10Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"10Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"10Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[]
[null,null,null,"Capacity Factor (%)","2Hr Battery Storage - Advanced",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"2Hr Battery Storage - Moderate",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"2Hr Battery Storage - Conservative",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"4Hr Battery Storage - Advanced",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"4Hr Battery Storage - Moderate",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"4Hr Battery Storage - Conservative",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"6Hr Battery Storage - Advanced",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"6Hr Battery Storage - Moderate",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"6Hr Battery Storage - Conservative",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"8Hr Battery Storage - Advanced",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"8Hr Battery Storage - Moderate",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"8Hr Battery Storage - Conservative",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"10Hr Battery Storage - Advanced",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]
[null,null,null,null,"10Hr Battery Storage - Moderate",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]
[null,null,null,null,"10Hr Battery Storage - Conservative",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]

{"sheet":"P1 Benchmark Costs>>","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Portfolio 1A - Cost Estimates","index":17,"n_rows":43,"n_cols":10,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project Benchmark Cost Estimates"]
[]
[null,"Portfolio 1A - 2027 - Northern Zone Supply / Expansions"]
[null,"Year","Project","Length (Miles)","Diam (in)","Benchmark Unit Cost ($2019)","Units","Total Cost ($2019)",null,"O&M ($/Year) ($2019)"]
[null,2027,"Loop from North Needles CS towards Kelso CS",20,36,{"$f":"'Project Cost Benchmark Sources'!Q$8*36","v":8892000},"Mile",{"$f":"F6*D6","v":177840000}]
[null,null,"Loop from Kelso CS towards Newberry",15,36,{"$f":"'Project Cost Benchmark Sources'!Q$8*36","v":8892000},"Mile",{"$f":"F7*D7","v":133380000}]
[null,null,"Loop from Newberry towards Clajon Junctino",48.5,36,{"$f":"'Project Cost Benchmark Sources'!Q$8*36","v":8892000},"Mile",431262000]
[null,null,"Rebuild Quigley Pressure Limiting Station","N/A","N/A",{"$f":"'Project Cost Benchmark Sources'!G17","v":3410000},"Each",{"$f":"F9","v":3410000}]
[null,null,"Total Expansion Cost",null,null,null,null,{"$f":"SUM(H6:H9)","v":745892000},null,{"$f":"ROUND(H10*0.0005,-4)","v":370000}]
[]
[]
[null,"Portfolio 1A - 2035 - Northern Zone Supply / Expansions"]
[null,"Year","Project","Length (Miles)","Diam (in)","Benchmark Unit Cost ($2019)","Units","Total Cost ($2019)",null,"O&M ($/Year) ($2019)"]
[null,2035,"Loop from North Needles CS towards Kelso CS",0,36,{"$f":"'Project Cost Benchmark Sources'!Q$8*36","v":8892000},"Mile",{"$f":"F15*D15","v":0}]
[null,null,"Loop from Kelso CS towards Newberry",0,36,{"$f":"'Project Cost Benchmark Sources'!Q$8*36","v":8892000},"Mile",{"$f":"F16*D16","v":0}]
[null,null,"Loop from Newberry towards Clajon Junctino",41.5,36,{"$f":"'Project Cost Benchmark Sources'!Q$8*36","v":8892000},"Mile",369018000]
[null,null,"Rebuild Quigley Pressure Limiting Station","N/A","N/A",{"$f":"F9","v":3410000},"Each",{"$f":"F18","v":3410000}]
[null,null,"Total Expansion Cost",null,null,null,null,{"$f":"SUM(H15:H18)","v":372428000},null,{"$f":"ROUND(H19*0.0005,-4)","v":190000}]
[]
[]
[null,"Upstream Pipeline Firm Transportation Costs"]
[]
[null,"Portfolio 1A - Northern Zone Supply / Expansions"]
[null,"Year","Capacity Tranche","Quantity (Dth/day)","Proxy Reservation Fee ($/Dth/Mth)",null,null,"Annual Capacity Cost ($2019MM)"]
[null,2027,"Permian to California Border",408272,11.0077,null,null,{"$f":"(D26*E26*12)/1000000","v":53.9296283328}]
[null,2035,"Permian to California Border",333853,{"$f":"E26","v":11.0077},null,null,{"$f":"(D27*E27*12)/1000000","v":44.0994440172}]
[]
[null,"Notes: "]
[null,"Source for Upstream Capacity Costs"]
[null,"El Paso Natural Gas FERC Gas Tariff - Statement of Negotiated Rates (Section 5.16, Tariff Sheet 54) - Sempra Contract from Permian to Ehrenburg"]
[null,"Sempra Negotiated Rate is equal to El Paso current maximum tariff \"California Rate\" per Section 1.6 of El Paso's FERC Gas Tariff."]
[null,"EPNG_EntireTariff.pdf (kindermorgan.com)"]
[]
[null,"Capacity Required"]
[null,"Upstream Capacity (from Permian to California Border) assumed acquired to support shortfall quantity"]
[null,"2027 Capacity = 408,272 Dth/day (395 MMcfd * 1,033.6 Dth/Mcf)"]
[null,"2035 Capacity = 333,853 Dth/day (323 MMcfd * 1,033.6 Dth/Mcf)"]
[]
[null,"Supply Area Price Spikes"]
[null,"Acquisition of upstream firm transportation capacity insures capacity to meet shortfall from production area supply source."]
[null,"Upstream firm capacity does not eliminate exposure to supply area prices spikes due to supply losses such as those experienced in Feb 2021"]
[null,"On Feb 17 2021, daily NG prices reached $114/Dth at SoCal Border whereas NG prices at Waha (Permian) reached $209/Dth."]

{"sheet":"Portfolio 1B - Cost Estimates","index":18,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project Benchmark Cost Estimates"]
[]
[null,"Portfolio 1B - 2027 - Wheeler Ridge Supply / Expansions"]
[null,"Year","Project","Length (Miles)","Diam (in)","Benchmark Unit Cost ($2019)","Units","Total Cost ($2019)","O&M ($/Year) ($2019)"]
[null,2027,"Loop from Wheeler Ridge South",34.799999999999997,36,{"$f":"'Project Cost Benchmark Sources'!Q$8*36","v":8892000},"Mile",{"$f":"F6*D6","v":309441600}]
[null,null,"Rebuild Quigley Pressure Limiting Station","N/A","N/A",{"$f":"'Project Cost Benchmark Sources'!G17","v":3410000},"Each",{"$f":"F7","v":3410000}]
[null,null,"Total Expansion Cost",null,null,null,null,{"$f":"SUM(H6:H7)","v":312851600},{"$f":"ROUND(H8*0.0005,-4)","v":160000}]
[]
[]
[]
[null,"Portfolio 1B - 2035 - Wheeler Ridge Supply / Expansions"]
[null,"Year","Project","Length (Miles)","Diam (in)","Benchmark Unit Cost ($2019)","Units","Total Cost ($2019)","O&M ($/Year) ($2019)"]
[null,2035,"Loop from Wheeler Ridge South",24.8,36,{"$f":"'Project Cost Benchmark Sources'!Q$8*36","v":8892000},"Mile",{"$f":"F14*D14","v":220521600}]
[null,null,"Rebuild Quigley Pressure Limiting Station","N/A","N/A",{"$f":"F7","v":3410000},{"$f":"G7","v":"Each"},{"$f":"F15","v":3410000}]
[null,null,"Total Expansion Cost",null,null,null,null,{"$f":"SUM(H14:H15)","v":223931600},{"$f":"ROUND(H16*0.0005,-4)","v":110000}]

{"sheet":"Project Cost Benchmark Sources","index":19,"n_rows":30,"n_cols":19,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,16],[3,9,3,13],[3,14,3,16],[3,17,3,18],[10,1,10,16],[20,1,20,16],[26,1,26,4],[23,1,24,16]]}
[]
[null,"Sources for Development of Pipeline Benchmark Cost"]
[]
[null,null,null,null,null,null,null,null,null,"Estimated Cost",null,null,null,null,"Escalated Cost ($2019)",null,null,"O&M "]
[null,"Sponsor","Project","CPUC Docket","Filing Estimate Source","Filing Date","Segment","Length \n(Miles)","Diam \n(in.)","Labor Cost","Non-Labor Cost","Total","Estimate Dollars","$/in-diam-mile\n(Estimate $)","CPI-U Escalator \n(to $2019)","Escalated Estimate \n($MM - 2019)","$/in-diam-mile\n ($2019)","$/Year","O&M as % of Capital"]
[null,"SoCalGas","North-South Project","A1312013","Buczkowski Supplemental Testimony - Attachment A","2014-11-01","Adelanto-Moreno Pipeline",63,36,17495082,467050111,{"$f":"SUM(J6:K6)","v":484545193},2014,{"$f":"L6/I6/H6","v":213644.26499118164},{"$f":"'CPI-U Inflation'!P35/'CPI-U Inflation'!P30","v":1.0799244728304949},{"$f":"(L6*O6)/1000000","v":523.2722121130754},{"$f":"ROUND(((P6*1000000)/H6)/I6,-3)","v":231000},200000,{"$f":"R6/L6","v":4.1275819653008094E-4}]
[null,"SDG&E","PSRP Project ","A1509013","N. Navin - Direct Cost and Schedule Workpapers","2016-03-21","Line 3602 (Rainbow Station to Line 2010)",47,36,18200000,408600000,{"$f":"SUM(J7:K7)","v":426800000},2015,{"$f":"L7/I7/H7","v":252245.86288416077},{"$f":"'CPI-U Inflation'!P35/'CPI-U Inflation'!P32","v":1.0652064314790819},{"$f":"(L7*(O7))/1000000","v":454.63010495527215},{"$f":"ROUND(((P7*1000000)/H7)/I7,-3)","v":269000},240000,{"$f":"R7/L7","v":5.6232427366447986E-4}]
[null,"Weighted Average Cost",null,null,null,null,null,{"$f":"SUM(H6:H7)","v":110},36,null,null,null,null,null,null,{"$f":"SUM(P6:P7)","v":977.90231706834754},{"$f":"ROUND(((P8*1000000)/H8)/I8,-3)","v":247000},null,{"$f":"AVERAGE(S6:S7)","v":4.8754123509728037E-4}]
[]
[]
[null,"Sources for Development of estimate cost of Quigley Pressure Limiting Station Rebuild"]
[]
[null,"From SoCalGas - 2011 Gas System Expansion Report filed December 8, 2011 pursuant to CPUC decision (D.) 07-12-019"]
[null,null,"\"All Expansion Scenarios Recommended \"Replace Quigley Pressure Limiting Station\""]
[null,null,"-   A rebuild of the Quigley Station with a higher flow rate capacity will allow receipt of 865 MMcfd at Wheeler Ridge\""]
[null,null,"-   Estimated Cost for Quigley Rebuild was $3 Million ($2 Million Other-Labor and $1 Million Materials)"]
[null,null,"-   2011 Cost of $3 Million escalated by 3% per year to 2019 ==>> ",null,null,null,{"$f":"ROUND(3000000*'CPI-U Inflation'!P35/'CPI-U Inflation'!P27,-3)","v":3410000}]
[]
[]
[]
[null,"Sources for Development of Pipeline O&M Cost"]
[null,"Source from PSRP Project Proceeding"]
[null,"Quote from SDG&E Prepared Direct Testimony of N. Navin in PSRP Project Proceeding (testimony dated 3-21-16 in CPUC Docket A.15-09-013):"]
[null,"\"The Proposed Project will result in incremental ongoing O&M expense for the new pipeline after being placed into service. Pipeline operations and compliance activities, including valve maintenance and cathodic protection, will incur ongoing expense, estimated to be approximately $240,000 annually.\""]
[]
[]
[null,"Source from North-South Project Proceeding"]
[null,"Table 7 from SoCalGas Updated Direct Testimony of David Buczkowski in A.13-12-013 filed December 30, 2013."]
[null,null,"Estimated Ongoing O&M Costs"]
[null,null,"Pipeline Operations and Compliance",null,null,"$0.2 Million per year"]

{"sheet":"Other Benchmark Costs>>","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Transmission Cost","index":21,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Project","Capacity\n(MW)","Voltage\n(kV)","Length\n(miles)","Cost\n($ millions)","Estimated Cost Date","Estimated Cost\n(2019 $ millions)","Estimated Cost\n(2019 $/kW)","Source","Notes"]
[null,"Ten West",969,500,114,365,2018,{"$f":"'CPI-U Inflation'!$P$35/INDEX('CPI-U Inflation'!$P$15:$P$46,MATCH($G4,'CPI-U Inflation'!$C$15:$C$46,0))*'Transmission Cost'!$F4","v":371.61371447231664},{"$f":"F4*10^6/(C4*1000)","v":376.67698658410734},"Testimony of Yi Zhang (CAISO) and Nebiyu Yimer (CAISO) in Certificate of Public Convenience and Necessity for the Ten West Link Project Application 16-10-012, Dec 20, 2019"]
[null,"Southwest Intertie",2000,500,275,525,2018,{"$f":"'CPI-U Inflation'!$P$35/INDEX('CPI-U Inflation'!$P$15:$P$46,MATCH($G5,'CPI-U Inflation'!$C$15:$C$46,0))*'Transmission Cost'!$F5","v":534.5128769807294},{"$f":"F5*10^6/(C5*1000)","v":262.5},"LS Power/Great Basin Transmission, ITP Submission to CAISO, May 2018","SWIP Project Summary p.6"]
[null,"One Nevada Line",800,500,231,552,2013,{"$f":"'CPI-U Inflation'!$P$35/INDEX('CPI-U Inflation'!$P$15:$P$46,MATCH($G6,'CPI-U Inflation'!$C$15:$C$46,0))*'Transmission Cost'!$F6","v":605.78846739956305},690,"NV Energy, 2012 10-K","10-K NV Energy 2012"]
[null,"North Gila",1250,500,97,291,2018,{"$f":"'CPI-U Inflation'!$P$35/INDEX('CPI-U Inflation'!$P$15:$P$46,MATCH($G7,'CPI-U Inflation'!$C$15:$C$46,0))*'Transmission Cost'!$F7","v":296.2728518121757},232.8,"North Gila ITP submittal to CAISO, 2018","North Gila IV2 Project Interregional Transmission Project Evaluation p.7"]
[null,"Desert Link",200,500,60,144,2015,{"$f":"'CPI-U Inflation'!$P$35/INDEX('CPI-U Inflation'!$P$15:$P$46,MATCH($G8,'CPI-U Inflation'!$C$15:$C$46,0))*'Transmission Cost'!$F8","v":155.32475729589015},720,"CAISO Project Sponsor Selection Report, January 2016","CAISO Project Sponsor Selection Report p.2 "]
[null,"GreenLink West + GreenLinkNorth",1525,525,319,{"$f":"'Transmission Cost'!N43/1000000","v":2537.525369},"Multiple Years",{"$f":"SUMPRODUCT(C42:N42,C46:N46)*'CPI-U Inflation'!$P$35/1000000","v":2213.3572958044483},1663.9510616393443,"1) Testimony of John McGinley, Carolyn Barbash, and Sachin Verma Supporting Nevada Energy's submittal for Fourth Amendment to the 2018 Joint Integrated Resource Plan, Vol 2 of 9, Docket #: 20-07-023\n2) NV Energy, GreenLink Nevada, https://lands.nv.gov/uploads/meeting_minutes/E2021-098.pdf, October 2020","Refer to NV_Energy Greenlink_Cash Flow in this Excel document"]
[null,"Pacific Transmission Expansion Project",2000,500,230,1850,2020,{"$f":"'CPI-U Inflation'!$P$35/INDEX('CPI-U Inflation'!$P$15:$P$46,MATCH($G10,'CPI-U Inflation'!$C$15:$C$46,0))*'Transmission Cost'!$F10","v":1827.4549767977405},925,"Western Grid Development's Comments on CAISO's 2020-21 Draft Transmission Plan, March 2020 ","Western Grid Oct. 8 2020 letter p.1 "]
[]
[null,"Average",null,null,null,null,null,null,{"$f":"AVERAGE(I4:I10)","v":695.84686403192165}]
[]
[]
[]
[null,"Greenlink Nevada cash flow EXCLUDING Contingency with Phase I in service December, 2026 and Phase II in service December 2031"]
[]
[null,"Cash Flow Summary by Project",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,"Total"]
[null,"Greenlink North (FTC - RS) ",650993,3365304,10776478,7225169,null,null,null,null,19053996,44459324,303283079,285809940,{"$f":"SUM(C19:N19)","v":674624283}]
[null,"Greenlink West (FTC to NW) ",1930089,8013887,74752588,89707498,229892859,229892859,229892859,null,null,null,null,null,{"$f":"SUM(C20:N20)","v":864082639}]
[null,"Greenlink West (HA to NW) ",219620,912940,8705047,11963699,29686074,29686074,29686074,null,null,null,null,null,110859528]
[null,"Northwest Substation ",31065,573380,5233794,7339151,19277032,19277032,19277032,null,null,null,null,null,71008486]
[null,"Fort Churchill 525/345/230kV substation ",27830,1110491,5882266,10743649,13864602,79226299,55679831,null,null,null,null,43353044,209888012]
[null,"Fort Churchill to Comstock Meadows (Line 1) ",281133,1162076,6406188,7371025,13774746,13774746,13774746,null,null,null,null,null,56544660]
[null,"Fort Churchill to Comstock Meadows (Line 2) ",281133,1162076,5026713,4156917,null,null,null,null,1377475,3214107,20662119,20662119,56542659]
[null,"Fort Churchill to Mira Loma",286666,1224094,7083313,8544813,17947439,17947439,17947439,null,null,null,null,null,70981203]
[null,"Annual Budget",{"$f":"SUM(C19:C26)","v":3708529},{"$f":"SUM(D19:D26)","v":17524248},123866387,147051921,324442752,389804449,366257981,0,20431471,47673431,323945198,349825103,2114531470]
[null,"Cumulative Budget ",{"$f":"C27","v":3708529},{"$f":"D27+C28","v":21232777},{"$f":"E27+D28","v":145099164},292151085,616593837,1006398286,1372656267,1372656267,1393087738,1440761169,1764706367,2114531470]
[]
[]
[null,"Greenlink Nevada cash flow INCLUDING 20% Contingency with Phase I in service December, 2026 and Phase II in service December 2031"]
[]
[null,"Cash Flow Summary by Project",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,"Total"]
[null,"Greenlink North (FTC - RS) ",781191,4038365,12931774,8760202,null,null,null,null,22864795,53351189,363939695,342971928,{"$f":"SUM(C34:N34)","v":809639139}]
[null,"Greenlink West (FTC to NW) ",2316107,9616665,89703105,107648998,275871431,275871431,275871431,null,null,null,null,null,{"$f":"SUM(C35:N35)","v":1036899168}]
[null,"Greenlink West (HA to NW) ",263544,1095528,10446057,14356439,35623289,35623289,35623289,null,null,null,null,null,133031435]
[null,"Northwest Substation ",37278,688056,6280553,8806981,23132439,23132439,23132439,null,null,null,null,null,85210185]
[null,"Fort Churchill 525/345/230kV substation ",33396,1332590,7058720,12892379,16637523,95071559,66815797,null,null,null,null,52023652,251865616]
[null,"Fort Churchill to Comstock Meadows (Line 1) ",337360,1394491,7685026,8845230,16529695,16529695,16529695,null,null,null,null,null,67851192]
[null,"Fort Churchill to Comstock Meadows (Line 2) ",337360,1394491,6032056,4988301,null,null,null,null,1652970,3856929,24794543,24794543,67851193]
[null,"Fort Churchill to Mira Loma",343999,1468913,8499976,10253775,21536926,21536926,21536926,null,null,null,null,null,85177441]
[null,"Annual Budget",{"$f":"SUM(C34:C41)","v":4450235},{"$f":"SUM(D34:D41)","v":21029099},148637267,176552305,389331303,467765339,439509577,0,24517765,57208118,388734238,419790123,2537525369]
[null,"Cumulative Budget ",{"$f":"C42","v":4450235},{"$f":"D42+C43","v":25479334},{"$f":"E42+D43","v":174116601},350668906,740000209,1207765548,1647275125,1647275125,1671792890,1729001008,2117735246,2537525369]
[]
[null,"CPI-U Inflation",{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(C$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":258.81099999999998},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(D$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":263.8766},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(E$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":268.35849999999999},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(F$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":271.71800000000002},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(G$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":276.31049999999999},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(H$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":282.1354},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(I$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":288.97489999999999},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(J$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":296.30329999999998},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(K$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":303.90530000000001},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(L$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":311.42129999999997},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(M$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":319.0292},{"$f":"INDEX('CPI-U Inflation'!$P$15:$P$47,MATCH(N$33,'CPI-U Inflation'!$C$15:$C$47,0))","v":326.37380000000002}]
[null,"CPI-U Inflation Inversd",{"$f":"1/C45","v":3.8638234078149695E-3},{"$f":"1/D45","v":3.7896501622349233E-3},3.7263585837601569E-3,3.6802861790532831E-3,3.6191168992854056E-3,3.5443974772396514E-3,3.460508161781525E-3,3.3749202253231742E-3,3.2904987178571745E-3,3.2110841487078762E-3,3.1345093176423978E-3,3.0639714339815265E-3]
[]
[]
[]
[null,"Greenlink North Phase 1 completed and in operation exp. 2026"]
[null,"Greenlink West (Phase 2) expected to be completed and fully operational by 2031"]

{"sheet":"Pumped Storage","index":22,"n_rows":26,"n_cols":14,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Source:","https://www.pnnl.gov/sites/default/files/media/file/PSH_Methodology_0.pdf"]
[]
[]
[]
[]
[]
[]
[]
[null,"Source:","https://www.pnnl.gov/sites/default/files/media/file/PSH_Methodology_0.pdf"]
[]
[null,"Parameter","Value\n(2020$'s)","Value\n(2019$'s)","Units"]
[null,"Capacity ",500,500,"MW"]
[null,"Installed Cost",2650,{"$f":"C24*'CPI-U Inflation'!$P$35/'CPI-U Inflation'!$P$36","v":2617.7057775751423},"$/kW"]
[null,"Capex",{"$f":"C24*Geothermal!$N$60","v":3813.6279653265451},{"$f":"D24*Geothermal!$N$60","v":3767.1531918329929},"$/kW"]
[null,"Fixed O&M",30.4,{"$f":"C26*'CPI-U Inflation'!$P$35/'CPI-U Inflation'!$P$36","v":30.02953042954125},"$/kW-y"]

{"sheet":"Liquefaction-Peak Shaving","index":23,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Plant Name/Location","Output\n(MMCFD)","Reported Cost \n($mm)","Reported Cost\n($mm/MMCFD)","Onsite LNG Storage\n(mm gallons)","Estimated Days of Storage","Sources/Notes"]
[null,"Passyunk Energy Center, Philadelphia",10,60,{"$f":"D4/C4","v":6},3.03,{"$f":"F4*$C$11/C4","v":25.027799999999996},"Trade press; Kleinman Energy Policy Center"]
[null,"National Grid, Charlton Mass",20.8,100,{"$f":"D5/C5","v":4.8076923076923075},2,{"$f":"F5*$C$11/C5","v":7.9423076923076916},"Trade press; Massachusetts Energy Siting Council"]
[null,"Tacoma LNG, Tacoma Washington",66,226.8,{"$f":"D6/C6","v":3.4363636363636365},6.3,{"$f":"F6*$C$11/C6","v":7.8845454545454547},"Trade press; Puget Sound Clean Air Agency; FERC Financial Report FERC Form 1 Annual Report; WUTC Docket UG-15, Exhibit RG-1CT, Prefiled Testimony of Roger Garratt"]
[null,"FTI estimate (scaled to 50 MMCFD)*",50,{"$f":"FORECAST(C7,D4:D6,C4:C6)","v":180.85120551090702},{"$f":"D7/C7","v":3.6170241102181406},{"$f":"C7/C5*F5","v":4.8076923076923075},{"$f":"F7*$C$11/C7","v":7.9423076923076916},"Derived by FTI"]
[]
[null,"Parameter","Value","Units","Sources/Notes"]
[null,"Liquefaction for peak shaving for 50 MMCFD plant*",{"$f":"E7","v":3.6170241102181406},"Million $/mmcfd","Calculated"]
[null,"Storage Conversion",82.6,"scf/gallon LNG","https://www.cetinerengineering.com/conversiontables.html"]
[null,"O&M Cost",1.14E-2,"%","PGW LNG Sales Expansion Project RFI 6/17/2015, Table 1, Option A (21 MMCFD), Max O&M (less fuel costs) % of Capital Costs"]
[]
[null,"* Assumed approximate, average size used for a peak shaving plant is 50 MMCFD by industrials"]
[]
[null,"O&M Comparables"]
[]
[null,"Technology","Overnight capital cost\n(2020$/kW)","Annual Fixed O&M\n($/kW/year)","O&M\n(%)","Sources/Notes"]
[null,"Ultra super critical coal ",3672,40.79,{"$f":"D19/C19","v":1.110838779956427E-2},"EIA, AEO 2021 Electricity Market Module"]
[null,"Ultra super critical coal with 30% carbon capture and storage",4595,54.57,{"$f":"D20/C20","v":1.18759521218716E-2},"EIA, AEO 2021 Electricity Market Module"]
[null,"Nuclear - SMR",6802,95.48,{"$f":"D21/C21","v":1.4037047927080271E-2},"EIA, AEO 2021 Electricity Market Module"]

{"sheet":"RA Prices","index":24,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"RA payments","$/kw/month"]
[null,null,2017,2018,2019]
[null,"System RA "]
[null,"Average",2.36,2.65,3.63]
[null,"Minimum",0.1,0.08,0.12]
[null,"Maximum",10.09,10.09,15.25]
[null,"85% are below",3.65,3.9,4.93]
[null,"Import RA"]
[null,"Average","n/a","n/a",1.91]
[null,"Minimum","n/a","n/a",0.35]
[null,"Maximum","n/a","n/a",15.25]
[null,"85% are below","n/a","n/a",4.5]
[]
[null,"Local Capacity prices - LA Basin"]
[null,"Average",2.89,3.44,3.68]
[null,"Minimum",0.6,0.85,0.75]
[null,"Maximum",6.43,6.81,13]
[null,"85% are below",3.65,4.25,4.6399999999999997]
[null,"Source ","2017 CPUC RA Report","2018 CPUC RA Report","2019 CPUC RA Report"]

{"sheet":"CRF","index":25,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
[]
[]
[null,"Financial Assumptions"]
[null,"Inflation Rate",2.5000000000000001E-2]
[null,"Capital Recovery Period (Years)",20]
[null,"Interest Rate Nominal - Moderate",0.04]
[null,"Calculated Interest Rate Real - Moderate",1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",0.04]
[null,"Rate of Return on Equity Nominal - Moderate",0.09]
[null,"Calculated Rate of Return on Equity Real - Moderate",6.3414634146341742E-2]
[null,"Debt Fraction - Moderate",0.67100000000000004]
[null,"Tax Rate (Federal and State)",0.25740000000000002]
[null,"WACC Nominal - Moderate",4.9541383999999994E-2]
[null,"WACC Real - Moderate",2.3942813658536677E-2]
[null,"Depreciation Period",5]
[null,"Construction Finance Factor",1.0436853438952485]
[null,"Present Value of Depreciation",0.8756324114719588]
[null,"Project Finance Factor",1.0431082915258791]
[null,"Capital Recovery Factor (CRF) Nominal - Moderate",7.993085090454996E-2]
[null,"Capital Recovery Factor (CRF) Real - Moderate*",6.3500000000000001E-2]
[null,"Equity Premium During Construction",0.02]
[null,"Cost of equity during construction",0.11]
[]
[null,"Source: NREL 2021 ATB, land-based wind, 20-year capital recovery period"]
[null,"* Rounded to 6.35%"]

{"sheet":"CPI-U Inflation","index":26,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":false,"merged":[[8,3,8,7],[9,3,9,7],[10,3,10,7],[11,3,11,7],[2,2,2,7],[3,2,3,7],[4,2,4,7],[5,3,5,7],[6,2,6,7],[7,3,7,7]]}
[]
[]
[null,null,"CPI for All Urban Consumers (CPI-U)"]
[null,null,"Original Data Value"]
[]
[null,null,"Series Id:","CUUR0000SA0"]
[null,null,"Not Seasonally Adjusted"]
[null,null,"Series Title:","All items in U.S. city average, all urban consumers, not seasonally adjusted"]
[null,null,"Area:","U.S. city average"]
[null,null,"Item:","All items"]
[null,null,"Base Period:","1982-84=100"]
[null,null,"Years:","1999 to 2021"]
[]
[null,null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","HALF1","HALF2"]
[null,null,1999,164.3,164.5,165,166.2,166.2,166.2,166.7,167.1,167.9,168.2,168.3,168.3,166.6,165.4,167.8]
[null,null,2000,168.8,169.8,171.2,171.3,171.5,172.4,172.8,172.8,173.7,174,174.1,174,172.2,170.8,173.6]
[null,null,2001,175.1,175.8,176.2,176.9,177.7,178,177.5,177.5,178.3,177.7,177.4,176.7,177.1,176.6,177.5]
[null,null,2002,177.1,177.8,178.8,179.8,179.8,179.9,180.1,180.7,181,181.3,181.3,180.9,179.9,178.9,180.9]
[null,null,2003,181.7,183.1,184.2,183.8,183.5,183.7,183.9,184.6,185.2,185,184.5,184.3,184,183.3,184.6]
[null,null,2004,185.2,186.2,187.4,188,189.1,189.7,189.4,189.5,189.9,190.9,191,190.3,188.9,187.6,190.2]
[null,null,2005,190.7,191.8,193.3,194.6,194.4,194.5,195.4,196.4,198.8,199.2,197.6,196.8,195.3,193.2,197.4]
[null,null,2006,198.3,198.7,199.8,201.5,202.5,202.9,203.5,203.9,202.9,201.8,201.5,201.8,201.6,200.6,202.6]
[null,null,2007,202.416,203.499,205.352,206.68600000000001,207.94900000000001,208.352,208.29900000000001,207.917,208.49,208.93600000000001,210.17699999999999,210.036,207.34200000000001,205.709,208.976]
[null,null,2008,211.08,211.69300000000001,213.52799999999999,214.82300000000001,216.63200000000001,218.815,219.964,219.08600000000001,218.78299999999999,216.57300000000001,212.42500000000001,210.22800000000001,215.303,214.429,216.17699999999999]
[null,null,2009,211.143,212.19300000000001,212.709,213.24,213.85599999999999,215.69300000000001,215.351,215.834,215.96899999999999,216.17699999999999,216.33,215.94900000000001,214.53700000000001,213.13900000000001,215.935]
[null,null,2010,216.68700000000001,216.74100000000001,217.631,218.00899999999999,218.178,217.965,218.011,218.31200000000001,218.43899999999999,218.71100000000001,218.803,219.179,218.05600000000001,217.535,218.57599999999999]
[null,null,2011,220.22300000000001,221.309,223.46700000000001,224.90600000000001,225.964,225.72200000000001,225.922,226.54499999999999,226.88900000000001,226.42099999999999,226.23,225.672,224.93899999999999,223.59800000000001,226.28]
[null,null,2012,226.66499999999999,227.66300000000001,229.392,230.08500000000001,229.815,229.47800000000001,229.10400000000001,230.37899999999999,231.40700000000001,231.31700000000001,230.221,229.601,229.59399999999999,228.85,230.33799999999999]
[null,null,2013,230.28,232.166,232.773,232.53100000000001,232.94499999999999,233.50399999999999,233.596,233.87700000000001,234.149,233.54599999999999,233.06899999999999,233.04900000000001,232.95699999999999,232.36600000000001,233.548]
[null,null,2014,233.916,234.78100000000001,236.29300000000001,237.072,237.9,238.34299999999999,238.25,237.852,238.03100000000001,237.43299999999999,236.15100000000001,234.81200000000001,236.73599999999999,236.38399999999999,237.08799999999999]
[null,null,2015,233.70699999999999,234.72200000000001,236.119,236.59899999999999,237.80500000000001,238.63800000000001,238.654,238.316,237.94499999999999,237.83799999999999,237.33600000000001,236.52500000000001,237.017,236.26499999999999,237.76900000000001]
[null,null,2016,236.916,237.11099999999999,238.13200000000001,239.261,240.22900000000001,241.018,240.62799999999999,240.84899999999999,241.428,241.72900000000001,241.35300000000001,241.43199999999999,240.00700000000001,238.77799999999999,241.23699999999999]
[null,null,2017,242.839,243.60300000000001,243.80099999999999,244.524,244.733,244.95500000000001,244.786,245.51900000000001,246.81899999999999,246.66300000000001,246.66900000000001,246.524,245.12,244.07599999999999,246.16300000000001]
[null,null,2018,247.86699999999999,248.99100000000001,249.554,250.54599999999999,251.58799999999999,251.989,252.006,252.14599999999999,252.43899999999999,252.88499999999999,252.03800000000001,251.233,251.107,250.089,252.125]
[null,null,2019,251.71199999999999,252.77600000000001,254.202,255.548,256.09199999999998,256.14299999999997,256.57100000000003,256.55799999999999,256.75900000000001,257.346,257.20800000000003,256.97399999999999,255.65700000000001,254.41200000000001,256.90300000000002]
[null,null,2020,257.971,258.678,258.11500000000001,256.38900000000001,256.39400000000001,257.79700000000003,259.101,259.91800000000001,260.27999999999997,260.38799999999998,260.22899999999998,260.47399999999999,258.81099999999998,257.55700000000002,260.065]
[null,null,2021,261.58199999999999,263.01400000000001,264.87700000000001,267.05399999999997,269.19499999999999,271.69600000000003,273.00299999999999,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C37,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":263.8766},266.23599999999999]
[null,null,{"$f":"C37+1","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C38,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":268.35849999999999}]
[null,null,{"$f":"C38+1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C39,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":271.71800000000002}]
[null,null,2024,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C40,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":276.31049999999999}]
[null,null,2025,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C41,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":282.1354}]
[null,null,2026,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C42,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":288.97489999999999}]
[null,null,2027,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C43,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":296.30329999999998}]
[null,null,2028,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C44,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":303.90530000000001}]
[null,null,2029,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C45,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":311.42129999999997}]
[null,null,{"$f":"C45+1","v":2030},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C46,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":319.0292}]
[null,null,{"$f":"C46+1","v":2031},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('AEO 2021 Macro Indicators'!$G$20:$AK$20,0,MATCH($C47,'AEO 2021 Macro Indicators'!$G$5:$AK$5,0))*100","v":326.37380000000002}]

{"sheet":"AEO 2021 Macro Indicators","index":27,"n_rows":53,"n_cols":38,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,"Table 20.  Macroeconomic Indicators"]
[null,"https://www.eia.gov/outlooks/aeo/data/browser/#/?id=18-AEO2021&region=0-0&cases=ref2021&start=2019&end=2050&f=A&sourcekey=0"]
[null,"Tue Oct 19 2021 19:18:48 GMT-0400 (Eastern Daylight Time)"]
[null,"Source: U.S. Energy Information Administration"]
[null,null,"full name","api key","units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"Growth (2020-2050)"]
[null,"Real Gross Domestic Product","Macroeconomic Indicators: Real Gross Domestic Product: Reference case","18-AEO2021.2.ref2021-d113020a","billion 2012  $",null,18171.386718999998,18739.230468999998,19535.0625,20170.175781000002,20682.980468999998,21192.648438,21653.730468999998,22078.480468999998,22477.355468999998,22858.132812,23288.818359000001,23759.802734000001,24256.835938,24769.533202999999,25310.607422000001,25841.998047000001,26331.703125,26809.158202999999,27307.626952999999,27826.453125,28370.613281000002,28925.115234000001,29509.078125,30115.902343999998,30722.546875,31317.330077999999,31908.9375,32501.925781000002,33120.199219000002,33745.574219000002,34364.589844000002,2.1000000000000001E-2]
[null,"Components of Real Gross Domestic Product",null,"18-AEO2021.4."]
[null,"Real Consumption","Macroeconomic Indicators: GDP Components: Real Consumption: Reference case","18-AEO2021.5.ref2021-d113020a","billion 2012  $",null,12557.270508,12903.865234000001,13414.222656,13844.089844,14203.004883,14554.882812,14919.525390999999,15294.282227,15666.987305000001,16047.299805000001,16466.035156000002,16916.582031000002,17368.457031000002,17825.175781000002,18295.669922000001,18760.757812,19203.412109000001,19623.150390999999,20051.341797000001,20493.957031000002,20943.1875,21395.675781000002,21869.087890999999,22348.296875,22819.150390999999,23291.439452999999,23759.302734000001,24230.296875,24723.117188,25228.609375,25740.035156000002,2.4E-2]
[null,"Real Business Fixed Investment","Macroeconomic Indicators: GDP Components: Real Business Fixed Investment: Reference case","18-AEO2021.6.ref2021-d113020a","billion 2012  $",null,2574.9560550000001,2568.4560550000001,2705.1672359999998,2853.6103520000001,2987.4804690000001,3130.9191890000002,3260.7497560000002,3368.663818,3466.2509770000001,3560.4804690000001,3661.841797,3772.0590820000002,3884.7072750000002,4004.7854000000002,4139.2255859999996,4269.3930659999996,4370.7998049999997,4464.2744140000004,4573.2407229999999,4690.5195309999999,4816.0815430000002,4950.2680659999996,5091.3847660000001,5241.5141599999997,5388.3178710000002,5530.0185549999997,5670.9877930000002,5814.2358400000003,5968.9804690000001,6126.9677730000003,6279.0976559999999,0.03]
[null,"Real Government Spending","Macroeconomic Indicators: GDP Components: Real Government Spending: Reference case","18-AEO2021.7.ref2021-d113020a","billion 2012  $",null,3367.2709960000002,3378.3308109999998,3386.3442380000001,3387.0803219999998,3406.7304690000001,3430.9895019999999,3449.8312989999999,3470.3134770000001,3493.476318,3509.1091310000002,3530.5397950000001,3550.7333979999999,3576.569336,3602.9956050000001,3631.4091800000001,3660.98999,3689.7619629999999,3714.9580080000001,3738.7917480000001,3762.1831050000001,3792.8999020000001,3818.2927249999998,3847.5812989999999,3880.5026859999998,3916.3339839999999,3952.1430660000001,3987.0783689999998,4020.102539,4052.8195799999999,4087.2089839999999,4123.1528319999998,7.0000000000000001E-3]
[null,"Real Exports","Macroeconomic Indicators: GDP Components: Real Exports: Reference case","18-AEO2021.8.ref2021-d113020a","billion 2012  $",null,2197.998779,2412.930664,2658.7460940000001,2857.7219239999999,3021.494385,3172.6489259999998,3289.8247070000002,3378.3544919999999,3453.905029,3520.8640140000002,3587.77124,3660.3352049999999,3739.2890619999998,3825.3083499999998,3925.4877929999998,4026.4125979999999,4127.0073240000002,4231.3559569999998,4335.4907229999999,4450.3515619999998,4567.3305659999996,4688.9340819999998,4824.3129879999997,4967.2880859999996,5118.5419920000004,5266.9223629999997,5423.6899409999996,5584.9438479999999,5749.8071289999998,5916.8715819999998,6071.8012699999999,3.4000000000000002E-2]
[null,"Real Imports","Macroeconomic Indicators: GDP Components: Real Imports: Reference case","18-AEO2021.9.ref2021-d113020a","billion 2012  $",null,2965.3303219999998,3172.7260740000002,3372.9582519999999,3476.6320799999999,3581.4609380000002,3720.1652829999998,3874.1821289999998,4029.4328609999998,4199.9946289999998,4388.0107420000004,4588.955078,4797.9755859999996,4996.8168949999999,5186.4301759999998,5404.0317379999997,5622.7714839999999,5813.9047849999997,5988.7778319999998,6181.5249020000001,6384.5195309999999,6578.2416990000002,6782.1298829999996,7007.0161129999997,7233.3623049999997,7455.078125,7693.2260740000002,7928.185547,8170.2651370000003,8431.4775389999995,8705.7597659999992,8976.5009769999997,3.7999999999999999E-2]
[null,"Energy Intensity",null,"18-AEO2021.11."]
[null,"(thousand Btu per 2012 dollar of GDP)",null,"18-AEO2021.12."]
[null,"Delivered Energy","Macroeconomic Indicators: Energy Intensity: Delivered Energy: Reference case","18-AEO2021.13.ref2021-d113020a","thousand Btu/$ GDP",null,3.832544,3.827248,3.7415859999999999,3.6690770000000001,3.6103399999999999,3.5529579999999998,3.488569,3.422539,3.366495,3.315194,3.2606169999999999,3.2042109999999999,3.144946,3.087396,3.0333999999999999,2.9825650000000001,2.937198,2.8962240000000001,2.855502,2.814613,2.7706119999999999,2.730172,2.6934279999999999,2.6577000000000002,2.6206119999999999,2.5858279999999998,2.5534249999999998,2.5220799999999999,2.4907140000000001,2.4615399999999998,2.4352260000000001,-1.4999999999999999E-2]
[null,"Total Energy","Macroeconomic Indicators: Energy Intensity: Total Energy: Reference case","18-AEO2021.14.ref2021-d113020a","thousand Btu/$ GDP",null,5.113766,5.0750120000000001,4.9658879999999996,4.8454829999999998,4.74803,4.6454310000000003,4.53505,4.4426269999999999,4.3680289999999999,4.3016329999999998,4.232278,4.1602569999999996,4.0818370000000002,4.0067009999999996,3.9350000000000001,3.8694060000000001,3.8109959999999998,3.7585410000000001,3.704688,3.650798,3.5932189999999999,3.5413480000000002,3.4936419999999999,3.4470619999999998,3.3987270000000001,3.3533879999999998,3.3116889999999999,3.271703,3.232802,3.1960839999999999,3.1620949999999999,-1.6E-2]
[null,"Price Indices",null,"18-AEO2021.16."]
[null,"GDP Chain-type Price Index (2012=1.000)","Macroeconomic Indicators: Price Indices: GDP Chain-type Price Index: Reference case","18-AEO2021.17.ref2021-d113020a","2012=1.000",null,1.1333930000000001,1.1453469999999999,1.1587609999999999,1.1745000000000001,1.194232,1.219112,1.2481370000000001,1.2798369999999999,1.3135479999999999,1.3481639999999999,1.383068,1.417729,1.4521109999999999,1.486008,1.5194220000000001,1.55294,1.586435,1.619775,1.6537599999999999,1.6879740000000001,1.7236860000000001,1.7606919999999999,1.7993969999999999,1.8406629999999999,1.884592,1.93102,1.9811719999999999,2.0344150000000001,2.0905969999999998,2.1500840000000001,2.2131599999999998,2.3E-2]
[null,"Consumer Price Index (1982-84=1.00)",null,"18-AEO2021.18."]
[null,"All-urban","Macroeconomic Indicators: Consumer Price Index: All-Urban: Reference case","18-AEO2021.19.ref2021-d113020a","1982-84=1.00",null,2.5820530000000002,2.6387659999999999,2.6835849999999999,2.7171799999999999,2.7631049999999999,2.8213539999999999,2.8897490000000001,2.9630329999999998,3.039053,3.1142129999999999,3.1902919999999999,3.263738,3.3368479999999998,3.4094600000000002,3.4812639999999999,3.5539329999999998,3.6268220000000002,3.6992039999999999,3.7745799999999998,3.8498800000000002,3.9310100000000001,4.0133460000000003,4.0985820000000004,4.189845,4.2859309999999997,4.3860400000000004,4.4970020000000002,4.6137050000000004,4.7355980000000004,4.8656949999999997,5.0034159999999996,2.1999999999999999E-2]
[null,"Energy Commodities and Services","Macroeconomic Indicators: Consumer Price Index: Energy Commodities and Services: Reference case","18-AEO2021.20.ref2021-d113020a","1982-84=1.00",null,1.9516309999999999,2.0577890000000001,2.122052,2.0816300000000001,2.1316869999999999,2.201317,2.2985829999999998,2.4037890000000002,2.5059339999999999,2.577642,2.6492179999999999,2.714585,2.8001290000000001,2.8847109999999998,2.9590860000000001,3.0421649999999998,3.127494,3.2011530000000001,3.2943709999999999,3.371607,3.4917449999999999,3.594611,3.6971690000000001,3.816065,3.9292349999999998,4.0297390000000002,4.1824560000000002,4.3223570000000002,4.4531900000000002,4.6024520000000004,4.7650620000000004,0.03]
[null,"Wholesale Price Index (1982=1.00)",null,"18-AEO2021.21."]
[null,"All Commodities","Macroeconomic Indicators: Wholesale Price Index: All Commodities: Reference case","18-AEO2021.22.ref2021-d113020a","1982=1.00",null,1.9266589999999999,1.99298,2.0543870000000002,2.0831849999999998,2.1256360000000001,2.1747899999999998,2.2227380000000001,2.2697880000000001,2.3182689999999999,2.3638750000000002,2.4075579999999999,2.4490859999999999,2.496715,2.544073,2.5889899999999999,2.6352660000000001,2.6811500000000001,2.7251699999999999,2.7747289999999998,2.8209369999999998,2.8768319999999998,2.9304860000000001,2.9856750000000001,3.0472519999999998,3.110004,3.1717119999999999,3.2465220000000001,3.32179,3.3987090000000002,3.4837189999999998,3.5755240000000001,2.1000000000000001E-2]
[null,"Fuel and Power","Macroeconomic Indicators: Wholesale Price Index: Fuel and Power: Reference case","18-AEO2021.23.ref2021-d113020a","1982=1.00",null,1.3982950000000001,1.5529230000000001,1.6397040000000001,1.612792,1.662588,1.729846,1.813204,1.8957040000000001,1.9910859999999999,2.067876,2.138665,2.199716,2.2804869999999999,2.3569870000000002,2.4204279999999998,2.4901800000000001,2.5602040000000001,2.6193080000000002,2.6958259999999998,2.7578710000000002,2.859429,2.945649,3.0297420000000002,3.1290589999999998,3.223462,3.3057569999999998,3.4355380000000002,3.5530179999999998,3.663367,3.790505,3.9289179999999999,3.5000000000000003E-2]
[null,"Metals and Metal Products","Macroeconomic Indicators: Wholesale Price Index: Metals and Metal Products: Reference case","18-AEO2021.24.ref2021-d113020a","1982=1.00",null,2.206836,2.3111869999999999,2.3805019999999999,2.4404530000000002,2.5112320000000001,2.5631089999999999,2.5902080000000001,2.614967,2.6337069999999998,2.6455860000000002,2.6515789999999999,2.6553089999999999,2.6508250000000002,2.6478139999999999,2.6498249999999999,2.649721,2.6479620000000001,2.649219,2.6511650000000002,2.6497920000000001,2.6461109999999999,2.6438640000000002,2.6476950000000001,2.651437,2.6535039999999999,2.6545749999999999,2.6504189999999999,2.6451959999999999,2.6429840000000002,2.6463009999999998,2.6513149999999999,6.0000000000000001E-3]
[null,"Industrial Commodities excluding Energy","Macroeconomic Indicators: Wholesale Price Index: Industrial Commodities Excluding Energy: Reference case","18-AEO2021.25.ref2021-d113020a","1982=1.00",null,2.0644990000000001,2.1073360000000001,2.1662569999999999,2.2130369999999999,2.2548729999999999,2.29684,2.332608,2.366441,2.4,2.4337399999999998,2.4690430000000001,2.5069020000000002,2.5469789999999999,2.5876990000000002,2.629111,2.670633,2.7114690000000001,2.7531150000000002,2.797345,2.8412500000000001,2.886485,2.9331100000000001,2.982586,3.0362089999999999,3.0926559999999998,3.1511230000000001,3.212993,3.2788539999999999,3.349132,3.4255909999999998,3.507997,1.7999999999999999E-2]
[null,"Interest Rates (percent"," nominal)",null,"18-AEO2021.27."]
[null,"Federal Funds Rate","Macroeconomic Indicators: Interest Rates: Federal Funds Rate: Reference case","18-AEO2021.28.ref2021-d113020a","percent, nominal",null,0.37342399999999998,0.09,0.09,0.104745,0.122088,0.125,0.13994599999999999,0.390625,0.78141400000000005,1.2827809999999999,1.7841469999999999,2.1433420000000001,2.3940220000000001,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,"- -"]
[null,"10-Year Treasury Note","Macroeconomic Indicators: Interest Rates: 10-Year Treasury Note: Reference case","18-AEO2021.29.ref2021-d113020a","percent, nominal",null,0.81347899999999995,0.75577899999999998,1.090743,1.356716,1.5744039999999999,1.8029599999999999,2.0274169999999998,2.2496100000000001,2.4542670000000002,2.6287919999999998,2.767423,2.8445960000000001,2.8853789999999999,2.904668,2.9121049999999999,2.9214600000000002,2.9312339999999999,2.9375599999999999,2.945519,2.9413390000000001,2.9470499999999999,2.9520300000000002,2.9471500000000002,2.9377239999999998,2.922444,2.9125019999999999,2.9185759999999998,2.930253,2.9403429999999999,2.940922,2.935924,"- -"]
[null,"AA Utility Bond Rate","Macroeconomic Indicators: Interest Rates: AA Utility Bond Rate: Reference case","18-AEO2021.30.ref2021-d113020a","percent, nominal",null,2.644174,2.32769,2.4850569999999998,2.777857,2.9453079999999998,3.0712999999999999,3.2078250000000001,3.3578450000000002,3.5157409999999998,3.632396,3.7116159999999998,3.7256960000000001,3.7477710000000002,3.767271,3.7643330000000002,3.7795190000000001,3.8118270000000001,3.8227470000000001,3.8276659999999998,3.8254350000000001,3.861882,3.8578670000000002,3.8213629999999998,3.7938740000000002,3.7855750000000001,3.7771460000000001,3.8008470000000001,3.820271,3.8153220000000001,3.7991009999999998,3.7845270000000002,"- -"]
[null,"Value of Shipments (billion 2012 dollars)",null,"18-AEO2021.32."]
[null,"Non-Industrial and Service Sectors","Macroeconomic Indicators: Value of Shipments: Non-Industrial: Reference case","18-AEO2021.33.ref2021-d113020a","billion 2012 $",null,22984.648438,23919.4375,24798.107422000001,25453.890625,26000.427734000001,26598.677734000001,27216.166015999999,27826.382812,28420.269531000002,29009.386718999998,29649.580077999999,30342.568359000001,31049.128906000002,31756.896484000001,32485.708984000001,33212.125,33900.195312000003,34540.21875,35201.339844000002,35885.28125,36597.617187999997,37314.769530999998,38059.878905999998,38830.300780999998,39591.4375,40347.039062000003,41099.90625,41856.339844000002,42652.097655999998,43471.613280999998,44300.054687999997,2.1999999999999999E-2]
[null,"Total Industrial","Macroeconomic Indicators: Value of Shipments: Total Industrial: Reference case","18-AEO2021.34.ref2021-d113020a","billion 2012 $",null,8167.65625,8374.1523440000001,8643.9960940000001,8784.9072269999997,8936.6777340000008,9120.5341800000006,9257.9375,9377.3349610000005,9485.5644530000009,9589.4306639999995,9706.7158199999994,9840.2402340000008,9965.8378909999992,10097.353515999999,10245.522461,10391.929688,10520.791015999999,10648.913086,10794.763671999999,10939.098633,11076.094727,11236.258789,11419.560546999999,11612.146484000001,11794.147461,11966.9375,12138.631836,12305.378906,12484.868164,12678.814453000001,12873.575194999999,1.4999999999999999E-2]
[null,"Agriculture"," Mining"," and Construction","Macroeconomic Indicators: Value of Shipments: Agriculture, Mining, and Construction: Reference case","18-AEO2021.35.ref2021-d113020a",2535.2312010000001,2514.7272950000001,2568.984375,2640.0727539999998,2703.6303710000002,2773.2055660000001,2824.5664059999999,2857.7973630000001,2888.7934570000002,2919.4584960000002,2953.5615229999999,2990.8901369999999,3025.6076659999999,3062.7897950000001,3101.2829590000001,3136.6499020000001,3164.9951169999999,3193.390625,3228.7590329999998,3264.7329100000002,3303.8872070000002,3346.8552249999998,3394.2790530000002,3449.6367190000001,3505.944336,3555.8930660000001,3608.5346679999998,3658.5590820000002,3711.4052729999999,3767.0834960000002,3822.2192380000001,1.4E-2]
[null,"Manufacturing","Macroeconomic Indicators: Value of Shipments: Manufacturing: Reference case","18-AEO2021.36.ref2021-d113020a","billion 2012 $",null,5632.4243159999996,5859.4262699999999,6075.0126950000003,6144.8344729999999,6233.046875,6347.3286129999997,6433.3710940000001,6519.5380859999996,6596.7714839999999,6669.9716799999997,6753.1547849999997,6849.3500979999999,6940.2309569999998,7034.5639650000003,7144.2402339999999,7255.2797849999997,7355.7958980000003,7455.5229490000002,7566.0053710000002,7674.3647460000002,7772.2070309999999,7889.4023440000001,8025.2822269999997,8162.5087890000004,8288.203125,8411.0449219999991,8530.0966800000006,8646.8212889999995,8773.4628909999992,8911.7304690000001,9051.3554690000001,1.6E-2]
[null,"Energy-Intensive","Macroeconomic Indicators: Value of Shipments: Energy-Intensive: Reference case","18-AEO2021.37.ref2021-d113020a","billion 2012 $",null,2399.1518550000001,2534.499268,2593.539307,2621.4233399999998,2664.4934079999998,2708.2409670000002,2732.8632809999999,2757.4506839999999,2783.2189939999998,2810.8635250000002,2841.4240719999998,2873.2585450000001,2902.01001,2933.2705080000001,2968.4772950000001,3002.4157709999999,3031.8017580000001,3062.2204590000001,3094.0625,3122.3122560000002,3144.6958009999998,3174.0695799999999,3211.6196289999998,3248.7785640000002,3279.4309079999998,3313.467529,3346.5791020000001,3380.2404790000001,3415.430664,3457.0661620000001,3501.7258299999999,1.2999999999999999E-2]
[null,"Non-Energy-Intensive","Macroeconomic Indicators: Value of Shipments: Non-Energy-Intensive: Reference case","18-AEO2021.38.ref2021-d113020a","billion 2012 $",null,3233.272461,3324.9277339999999,3481.4736330000001,3523.4113769999999,3568.5532229999999,3639.0876459999999,3700.5078119999998,3762.088135,3813.55249,3859.108643,3911.7307129999999,3976.0910640000002,4038.2211910000001,4101.2929690000001,4175.7641599999997,4252.8647460000002,4323.9936520000001,4393.3022460000002,4471.9438479999999,4552.0507809999999,4627.5112300000001,4715.3325199999999,4813.6635740000002,4913.7299800000001,5008.7724609999996,5097.576172,5183.517578,5266.5810549999997,5358.0307620000003,5454.6640619999998,5549.6284180000002,1.7999999999999999E-2]
[null,"Total Shipments","Macroeconomic Indicators: Value of Shipments: Total: Reference case","18-AEO2021.39.ref2021-d113020a","billion 2012 $",null,31152.304688,32293.589843999998,33442.101562000003,34238.796875,34937.105469000002,35719.210937999997,36474.101562000003,37203.71875,37905.835937999997,38598.816405999998,39356.296875,40182.808594000002,41014.96875,41854.25,42731.230469000002,43604.054687999997,44420.984375,45189.132812000003,45996.101562000003,46824.378905999998,47673.710937999997,48551.027344000002,49479.4375,50442.445312000003,51385.585937999997,52313.976562000003,53238.539062000003,54161.71875,55136.964844000002,56150.429687999997,57173.628905999998,0.02]
[null,"Population and Employment (millions)",null,"18-AEO2021.41."]
[null,"Population"," with Armed Forces Overseas","Macroeconomic Indicators: Population, with Armed Forces Overseas: Reference case","18-AEO2021.42.ref2021-d113020a","millions",330.40802000000002,332.66256700000002,334.98495500000001,337.28607199999999,339.56256100000002,341.81274400000001,344.037781,346.23037699999998,348.38626099999999,350.510986,352.59774800000002,354.63107300000001,356.61285400000003,358.54745500000001,360.43542500000001,362.27773999999999,364.07598899999999,365.83209199999999,367.54803500000003,369.22619600000002,370.86914100000001,372.47976699999998,374.06146200000001,375.61776700000001,377.15304600000002,378.67199699999998,380.17904700000003,381.677277,383.17071499999997,384.66336100000001,386.15859999999998,5.0000000000000001E-3]
[null,"Population"," aged 16 and over","Macroeconomic Indicators: Population, aged 16 and over: Reference case","18-AEO2021.43.ref2021-d113020a","millions",265.89129600000001,268.09789999999998,270.32876599999997,272.57312000000002,274.75671399999999,276.81048600000003,278.84494000000001,280.84661899999998,282.779877,284.67748999999998,286.55276500000002,288.40499899999998,290.20031699999998,292.001465,293.80816700000003,295.58041400000002,297.32385299999999,299.03402699999998,300.70950299999998,302.34878500000002,303.95135499999998,305.51760899999999,307.04898100000003,308.547302,310.01461799999998,311.453461,312.86712599999998,314.25817899999998,315.62979100000001,316.98654199999999,318.33322099999998,6.0000000000000001E-3]
[null,"Population"," aged 65 and over","Macroeconomic Indicators: Population, aged 65 and over: Reference case","18-AEO2021.44.ref2021-d113020a","millions",56.138869999999997,57.970244999999998,59.836365000000001,61.670757000000002,63.484402000000003,65.343872000000005,67.098358000000005,68.741814000000005,70.323051000000007,71.831421000000006,73.169167000000002,74.298889000000003,75.285399999999996,76.188637,77.064887999999996,78.051422000000002,79.040199000000001,79.803612000000001,80.329307999999997,80.704582000000002,81.106399999999994,81.438186999999999,81.748024000000001,82.108345,82.476067,83.022163000000006,83.598427000000001,84.142264999999995,84.718566999999993,85.242439000000005,85.837463,1.4E-2]
[null,"Employment"," Nonfarm","Macroeconomic Indicators: Employment, Nonfarm: Reference case","18-AEO2021.45.ref2021-d113020a","millions",141.525452,146.82290599999999,151.09684799999999,154.916504,157.37574799999999,159.05834999999999,160.175781,160.92176799999999,161.36518899999999,161.521469,161.976868,162.689987,163.83973700000001,164.99992399999999,166.192474,167.409897,168.48397800000001,169.37188699999999,170.252655,171.237595,172.428909,173.3526,174.45880099999999,175.676254,176.90194700000001,178.01054400000001,179.07218900000001,180.06805399999999,181.117706,182.20962499999999,183.26329000000001,8.9999999999999993E-3]
[null,"Employment"," Manufacturing","Macroeconomic Indicators: Employment, Manufacturing: Reference case","18-AEO2021.46.ref2021-d113020a","millions",12.166359,12.026465999999999,12.159459999999999,12.295507000000001,12.317556,12.370839,12.414648,12.404102999999999,12.315329,12.171834,12.03842,11.961957999999999,11.938440999999999,11.889303,11.855321,11.804005999999999,11.784623,11.730212999999999,11.703424,11.682192000000001,11.661362,11.649927,11.652343999999999,11.682632999999999,11.724266,11.729838000000001,11.741006,11.736863,11.721692000000001,11.724726,11.714651999999999,-1E-3]
[null,"Key Labor Indicators",null,"18-AEO2021.48."]
[null,"Labor Force (millions)","Macroeconomic Indicators: Key Labor Indicators: Labor Force: Reference case","18-AEO2021.49.ref2021-d113020a","millions",null,160.88029499999999,162.9991,164.93542500000001,166.71662900000001,168.223175,169.39797999999999,170.417023,171.40033,172.32531700000001,173.09837300000001,173.87785299999999,174.54731799999999,175.528549,176.565674,177.49897799999999,178.367401,179.37867700000001,180.50477599999999,181.636627,182.79096999999999,183.93820199999999,185.148224,186.290268,187.42030299999999,188.48002600000001,189.448654,190.44705200000001,191.37582399999999,192.320145,193.269531,194.21298200000001,6.0000000000000001E-3]
[null,"Nonfarm Labor Productivity (2009=1.00)","Macroeconomic Indicators: Key Labor Indicators: Nonfarm Labor Productivity: Reference case","18-AEO2021.50.ref2021-d113020a","2012=1.00",null,1.0942080000000001,1.099334,1.114045,1.125321,1.141524,1.1615770000000001,1.182572,1.204502,1.2270019999999999,1.2506029999999999,1.2748349999999999,1.2987169999999999,1.3215440000000001,1.344673,1.3674310000000001,1.389243,1.4101939999999999,1.4319850000000001,1.454477,1.4772799999999999,1.500453,1.523652,1.547372,1.571159,1.595116,1.6194500000000001,1.6439820000000001,1.66919,1.695092,1.720852,1.7468140000000001,1.6E-2]
[null,"Unemployment Rate (percent)","Macroeconomic Indicators: Key Labor Indicators: Unemployment Rate: Reference case","18-AEO2021.51.ref2021-d113020a","percent",null,8.6463859999999997,7.5995809999999997,5.8606670000000003,4.6161450000000004,3.984073,3.66703,3.5618409999999998,3.614166,3.795188,4.0177500000000004,4.086627,4.0093969999999999,3.932328,3.911117,3.8644259999999999,3.8223189999999998,3.8492000000000002,3.947206,4.0356009999999998,4.1207849999999997,4.1993850000000004,4.2507869999999999,4.2622679999999997,4.2557739999999997,4.2839869999999998,4.3318510000000003,4.4017910000000002,4.4887480000000002,4.5403739999999999,4.5818190000000003,4.6267630000000004,"- -"]
[null,"Key Indicators for Energy Demand",null,"18-AEO2021.54."]
[null,"Real Disposable Personal Income","Macroeconomic Indicators: Key Indicators for Energy Use: Real Disposable Personal Income: Reference case","18-AEO2021.55.ref2021-d113020a","billion 2012  $",null,15994.032227,14988.257812,15452.087890999999,15916.799805000001,16294.482421999999,16720.535156000002,17119.472656000002,17524.818359000001,17940.582031000002,18369.302734000001,18826.322265999999,19265.550781000002,19705.550781000002,20152.904297000001,20597.095702999999,21038.289062,21474.863281000002,21903.992188,22329.722656000002,22760.345702999999,23183.960938,23618.382812,24069.490234000001,24521.011718999998,24971.126952999999,25426.998047000001,25888.123047000001,26362.109375,26851.195312,27336.476562,27812.863281000002,1.9E-2]
[null,"Housing Starts (millions)","Macroeconomic Indicators: Key Indicators for Energy Use: Housing Starts: Reference case","18-AEO2021.56.ref2021-d113020a","millions",null,1.3547899999999999,1.385788,1.383831,1.3539950000000001,1.3488359999999999,1.381267,1.3805909999999999,1.3461799999999999,1.322479,1.3031360000000001,1.2915859999999999,1.277674,1.271312,1.248529,1.226332,1.228531,1.2092780000000001,1.196534,1.192186,1.1865810000000001,1.189146,1.1844760000000001,1.1866429999999999,1.1983630000000001,1.2087300000000001,1.213076,1.2092540000000001,1.204054,1.202985,1.2058450000000001,1.209055,-4.0000000000000001E-3]
[null,"Commercial Floorspace (billion square feet)","Macroeconomic Indicators: Key Indicators for Energy Use: Commercial Floorspace: Reference case","18-AEO2021.57.ref2021-d113020a","billion sq ft",null,93.582397,94.509140000000002,95.327667000000005,96.255439999999993,97.232201000000003,98.219536000000005,99.204063000000005,100.186874,101.16628300000001,102.140533,103.124809,104.134567,105.168228,106.22038999999999,107.28212000000001,108.33667800000001,109.37632000000001,110.396233,111.40979,112.427116,113.457542,114.496712,115.54894299999999,116.613106,117.689331,118.776932,119.87333700000001,120.97577699999999,122.088387,123.212791,124.34420799999999,0.01]
[null,"Unit Sales of Light-Duty Vehicles (millions)","Macroeconomic Indicators: Key Indicators for Energy Use: Unit Sales of Light-Duty Vehicles: Reference case","18-AEO2021.58.ref2021-d113020a","millions",null,13.558449,14.577538000000001,15.440913999999999,15.564825000000001,15.87175,16.222114999999999,16.229990000000001,16.053318000000001,16.165455000000001,16.251311999999999,16.293104,16.395451000000001,16.422573,16.509674,16.601019000000001,16.566448000000001,16.476299000000001,16.444800999999998,16.452794999999998,16.404074000000001,16.359363999999999,16.406144999999999,16.487333,16.434196,16.44952,16.580351,16.627680000000002,16.648517999999999,16.657049000000001,16.576183,16.481349999999999,7.0000000000000001E-3]

{"sheet":"Other Inputs >>","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Modeled Cost Inputs","index":29,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"All values in 2019$'s in 2027"]
[]
[null,"Change in Natural Gas Expenditures","Change"]
[null,"Portfolio 2c: Combined Demand Reduction, 2027",26991335.05062151]
[null,"Portfolio 2c: Combined Demand Reduction, 2035",10398310.403715134]
[null,"Portfolio 3: Generator Additions, 2027",-26662584.745355606]
[null,"Portfolio 3: Generator Additions, 2035",-22570360.657793045]
[null,"Portfolio 4a: CAISO Interface Increase of 2,875 MW, 2035",-2679480.2144765854]
[null,"Portfolio 4b: CAISO Interface Increase of 1,000 MW + AZ-LADWP Transmission Capacity Increase of 1,000 MW, 2035",-3014076.3127098083]
[]
[null,"Change in Power Expenditures","Change"]
[null,"Portfolio 3: Generator Additions, 2027",-385576590.39999962]
[null,"Portfolio 3: Generator Additions, 2035",-579109753.59999847]
[null,"Portfolio 4a: CAISO Interface Increase of 2,875 MW, 2035",-120632549]
[null,"Portfolio 4b: CAISO Interface Increase of 1,000 MW + AZ-LADWP Transmission Capacity Increase of 1,000 MW, 2035",-119390390.60000229]